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

{"sheet":"START","index":0,"n_rows":176,"n_cols":11,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I25\")","v":"START"},null,null,{"$f":"INDIRECT(\"START!K25\")","v":"Описание методологии финмодели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"описание листа/столбца/строки/ячейки/блока ячеек"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВАЯ МОДЕЛЬ"]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,"ИНВЕСТПРОЕКТ СОЗДАНИЯ СЕТИ ОФЛАЙН-МАГАЗИНОВ"]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,"Методология. Список и предназначение листов настоящей финансовой модели"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"START",null,"Описание методологии финмодели"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"Cntrl",null,"Общий контроль финансовой модели"]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"Periods",null,"Периоды и горизонты моделирования фактических и прогнозных данных"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Macro",null,"Макропоказатели внешней среды"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Items",null,"Справочники статей доходов и расходов и т.д."]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"KPI",null,"Справочники ключевых показателей эффективности"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Mrkting",null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"CapEx",null,"Календарный план-график капитальных затрат"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,"Sales",null,"Параметры бюджета продаж"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Prdction",null,"Технологическая карта производственного процесса"]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,"HR",null,"Штатное расписание"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,"Exp",null,"Прочие расходы бизнес-проекта"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Credits",null,"Источники финансирования и их условия"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"PL",null,"Итоговый отчет о прибылях и убытках"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"CF",null,"Итоговый отчет о движении денежных средств"]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"BS",null,"Итоговый баланс"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"MAIN",null,"Ключевые параметры управления и результаты финансовой модели"]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"PLd",null,"Детализированный отчет о прибылях и убытках"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"CFd",null,"Детализированный отчет о движении денежных средств"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"BSd",null,"Детализированный баланс"]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Sens",null,"Анализ чувствительности финмодели"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"UnitEc",null,"Расчет юнит-экономики бизнес-проекта"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"CFind",null,"Анализ финансового потока косвенным методом"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"FinEcAn",null,"Финансово-экономический анализ проекта"]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"InvAn",null,"Инвестиционный анализ проекта"]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"EBITDA",null,"Анализ собственной операционной деят-сти. Точки безубыточности"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Rep",null,"Укрупненное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Repd",null,"Детализированное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Calc",null,"Функционал финансовой модели. Все расчеты"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Fact",null,"Учет фактических операций"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"1S",null,"Выгрузки из 1С карточек с оборотами по счетам бухучета"]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Rules",null,"Правила сопоставления статей для выгрузок из 1С"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Res1",null,"Резервная вкладка 1"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Res2",null,"Резервная вкладка 2"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Res3",null,"Резервная вкладка 3"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Res4",null,"Резервная вкладка 4"]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Res5",null,"Резервная вкладка 5"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"Обозначение ячеек для задания исходных данных"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"*",null,null,"Ячейки для задания исходных данных финмодели вручную"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"Ячейка F11",null,null,"Для каждого листа в этой ячейке отображается название (ярлычка) листа"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Ячейка E14",null,null,"Для каждого листа в этой ячейке суммируются все контроли листа по 14-той строке"]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,"Ячейка D14",null,null,"Для каждого листа в этой ячейке отображается общий контроль финмодели из листа \"Cntrl\""]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,"Строка 13",null,null,"Для каждого листа в этой строке отображаются заголовки столбцов"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"$I$26","v":"Cntrl"},null,{"$f":"$K$26","v":"Общий контроль финансовой модели"}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,"M17",null,"Общий контроль финмодели - сумма всех контрлей листов в столбце M"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,"столбец Q",null,"Со строки 19 здесь из выпадающего списка пользователь выбирает тип листов"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,"столбец S",null,"Со строки 19 здесь проверяется наличие значений из столбца Q в списке столбца U листа \"Lists\""]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,{"$f":"$I$27","v":"Periods"},null,{"$f":"$K$27","v":"Периоды и горизонты моделирования фактических и прогнозных данных"}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,"Q16",null,"Пользователь задает, выбирая из выпадающего списка, минимальный период шкалы времени"]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,"Q18",null,"Пользователь задает вручную (от 1 до 400) количество периодов в шкале расчетов - горизонт"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,null,"строка 22",null,"Формируются названия периодов шкалы расчетов"]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,"Q25",null,"Пользователь указывает на необходимость отражения фактически проведенных операций"]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,"Q30",null,"Если в ячейках Q25 и Q26 \"да\", то здесь отображается текущая дата - окончание фактического периода"]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,"Q31",null,"Если в ячейке Q25 \"да\" и в Q26 \"нет\", то здесь вручную задаем дату окончания фактического периода"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,null,"Q33",null,"Пользователь задает, выбирая из выпадающего списка, период шкалы времени для отчетности"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,"строка 37",null,"Формируются названия периодов шкалы отчетности"]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,"Q12",null,"Отображается тип листа"]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,"строки 1-10",null,"Строки носят технический характер, в них рассчитываются следующие параметры:"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,null,null,null,"номер столбца:"]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,"номер периода модели:"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,null,null,null,"номер план-периода:"]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,"число даты начала:"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,"число даты окончания:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:"]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,"столбцы G,S",null,"Производится контроль за корректностью работы выпадающих списков"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,"строка 2",null,"Для технических нужд отображаются названия столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,"строка 15",null,"Для технических нужд рассчитываются адреса блоков ячеек с выпадающими списками"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,null,"справа от списков",null,"В 1-ом столбце справа от вып.списков производится нумерация актуальных значений вып.списков "]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176}]

{"sheet":"Cntrl","index":1,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I26\")","v":"Cntrl"},null,null,{"$f":"INDIRECT(\"START!K26\")","v":"Общий контроль финансовой модели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"ячейка с контролем",null,"контроль",null,"номер листа",null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,"точность"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"Общий контроль",null,null,null,null,{"$f":"SUM(M$18:M$100000)","v":0}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I25","v":"START"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I19&\"!\"&$K19),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I19&\"!\"&$K19))","v":1},"*","технический","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I26","v":"Cntrl"},null,"E14",null,0,null,2,"*","технический","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I27","v":"Periods"},null,"E14",null,0,null,3,"*","расчетный","^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I28","v":"Lists"},null,"E14",null,0,null,4,"*","технический","^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I29","v":"Macro"},null,"E14",null,0,null,5,"*","расчетный","^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I30","v":"Items"},null,"E14",null,0,null,6,"*","технический","^",{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I31","v":"KPI"},null,"E14",null,0,null,7,"*","технический","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I32","v":"Mrkting"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I26&\"!\"&$K26),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I26&\"!\"&$K26))","v":8},"*","расчетный","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I33","v":"CapEx"},null,"E14",null,0,null,9,"*","расчетный","^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I34","v":"Sales"},null,"E14",null,0,null,10,"*","расчетный","^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I35","v":"Prdction"},null,"E14",null,0,null,11,"*","расчетный","^",{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I36","v":"HR"},null,"E14",null,0,null,12,"*","расчетный","^",{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I37","v":"Exp"},null,"E14",null,0,null,13,"*","расчетный","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I38","v":"Credits"},null,"E14",null,0,null,14,"*","расчетный","^",{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I39","v":"PL"},null,"E14",null,0,null,15,"*","отчетный","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I40","v":"CF"},null,"E14",null,0,null,16,"*","отчетный","^",{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I41","v":"BS"},null,"E14",null,0,null,17,"*","отчетный","^",{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I42","v":"MAIN"},null,"E14",null,0,null,18,"*","отчетный","^",{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I43","v":"PLd"},null,"E14",null,0,null,19,"*","расчетный","^",{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I44","v":"CFd"},null,"E14",null,0,null,20,"*","расчетный","^",{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I45","v":"BSd"},null,"E14",null,0,null,21,"*","расчетный","^",{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I46","v":"Sens"},null,"E14",null,0,null,22,"*","отчетный","^",{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I47","v":"UnitEc"},null,"E14",null,0,null,23,"*","отчетный","^",{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I48","v":"CFind"},null,"E14",null,0,null,24,"*","отчетный","^",{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I49","v":"FinEcAn"},null,"E14",null,0,null,25,"*","отчетный","^",{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I50","v":"InvAn"},null,"E14",null,0,null,26,"*","отчетный","^",{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I51","v":"EBITDA"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I45&\"!\"&$K45),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I45&\"!\"&$K45))","v":27},"*","отчетный","^",{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I52","v":"Rep"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I46&\"!\"&$K46),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I46&\"!\"&$K46))","v":28},"*","отчетный","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I53","v":"Repd"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I47&\"!\"&$K47),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I47&\"!\"&$K47))","v":29},"*","расчетный","^",{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I54","v":"Calc"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I48&\"!\"&$K48),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I48&\"!\"&$K48))","v":30},"*","расчетный","^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I55","v":"Fact"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I56","v":"1S"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I57","v":"Rules"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I58","v":"Res1"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I59","v":"Res2"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I60","v":"Res3"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I61","v":"Res4"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I62","v":"Res5"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":99,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I27\")","v":"Periods"},null,null,{"$f":"INDIRECT(\"START!K27\")","v":"Периоды и горизонты моделирования фактических и прогнозных данных"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Lists!$I$13","v":"минимальный период расчетов"},null,null,null,null,null,null,null,"*","месяц","^",{"$f":"IF(G16<>0,1,IF(OR($Q16=\"\",$Q16=0),0,IF($R16=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H16))),$Q16)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z16:Z16)+1","v":1},{"$f":"MAX($Z16:AA16)+1","v":2},{"$f":"MAX($Z16:AB16)+1","v":3},{"$f":"MAX($Z16:AC16)+1","v":4},{"$f":"MAX($Z16:AD16)+1","v":5},{"$f":"MAX($Z16:AE16)+1","v":6},{"$f":"MAX($Z16:AF16)+1","v":7},{"$f":"MAX($Z16:AG16)+1","v":8},{"$f":"MAX($Z16:AH16)+1","v":9},{"$f":"MAX($Z16:AI16)+1","v":10},{"$f":"MAX($Z16:AJ16)+1","v":11},{"$f":"MAX($Z16:AK16)+1","v":12},{"$f":"MAX($Z16:AL16)+1","v":13},{"$f":"MAX($Z16:AM16)+1","v":14},{"$f":"MAX($Z16:AN16)+1","v":15},{"$f":"MAX($Z16:AO16)+1","v":16},{"$f":"MAX($Z16:AP16)+1","v":17},{"$f":"MAX($Z16:AQ16)+1","v":18},{"$f":"MAX($Z16:AR16)+1","v":19},{"$f":"MAX($Z16:AS16)+1","v":20},{"$f":"MAX($Z16:AT16)+1","v":21},{"$f":"MAX($Z16:AU16)+1","v":22},{"$f":"MAX($Z16:AV16)+1","v":23},{"$f":"MAX($Z16:AW16)+1","v":24},{"$f":"MAX($Z16:AX16)+1","v":25},{"$f":"MAX($Z16:AY16)+1","v":26},{"$f":"MAX($Z16:AZ16)+1","v":27},{"$f":"MAX($Z16:BA16)+1","v":28},{"$f":"MAX($Z16:BB16)+1","v":29},{"$f":"MAX($Z16:BC16)+1","v":30},{"$f":"MAX($Z16:BD16)+1","v":31},{"$f":"MAX($Z16:BE16)+1","v":32},{"$f":"MAX($Z16:BF16)+1","v":33},{"$f":"MAX($Z16:BG16)+1","v":34},{"$f":"MAX($Z16:BH16)+1","v":35},{"$f":"MAX($Z16:BI16)+1","v":36},{"$f":"MAX($Z16:BJ16)+1","v":37},{"$f":"MAX($Z16:BK16)+1","v":38},{"$f":"MAX($Z16:BL16)+1","v":39},{"$f":"MAX($Z16:BM16)+1","v":40},{"$f":"MAX($Z16:BN16)+1","v":41},{"$f":"MAX($Z16:BO16)+1","v":42},{"$f":"MAX($Z16:BP16)+1","v":43},{"$f":"MAX($Z16:BQ16)+1","v":44},{"$f":"MAX($Z16:BR16)+1","v":45},{"$f":"MAX($Z16:BS16)+1","v":46},{"$f":"MAX($Z16:BT16)+1","v":47},{"$f":"MAX($Z16:BU16)+1","v":48},{"$f":"MAX($Z16:BV16)+1","v":49},{"$f":"MAX($Z16:BW16)+1","v":50},{"$f":"MAX($Z16:BX16)+1","v":51},{"$f":"MAX($Z16:BY16)+1","v":52},{"$f":"MAX($Z16:BZ16)+1","v":53},{"$f":"MAX($Z16:CA16)+1","v":54},{"$f":"MAX($Z16:CB16)+1","v":55},{"$f":"MAX($Z16:CC16)+1","v":56},{"$f":"MAX($Z16:CD16)+1","v":57},{"$f":"MAX($Z16:CE16)+1","v":58},{"$f":"MAX($Z16:CF16)+1","v":59},{"$f":"MAX($Z16:CG16)+1","v":60},{"$f":"MAX($Z16:CH16)+1","v":61},{"$f":"MAX($Z16:CI16)+1","v":62},{"$f":"MAX($Z16:CJ16)+1","v":63},{"$f":"MAX($Z16:CK16)+1","v":64},{"$f":"MAX($Z16:CL16)+1","v":65},{"$f":"MAX($Z16:CM16)+1","v":66},{"$f":"MAX($Z16:CN16)+1","v":67},{"$f":"MAX($Z16:CO16)+1","v":68},{"$f":"MAX($Z16:CP16)+1","v":69},{"$f":"MAX($Z16:CQ16)+1","v":70},{"$f":"MAX($Z16:CR16)+1","v":71},{"$f":"MAX($Z16:CS16)+1","v":72},{"$f":"MAX($Z16:CT16)+1","v":73}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"дата старта проекта",null,null,null,null,null,null,null,"*","2021-07-01",null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",MONTH(AA20))","v":7},{"$f":"IF(AB20=\"\",\"\",MONTH(AB20))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN20=\"\",\"\",MONTH(CN20))","v":12},1,2,3,4,5,6,""]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",72,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",YEAR(AA20)-2000)","v":21},{"$f":"IF(AB20=\"\",\"\",YEAR(AB20)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN20=\"\",\"\",YEAR(CN20)-2000)","v":26},27,27,27,27,27,27,""]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$16=Lists!$I$16,$Q$17,IF($Q$16=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$16=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$16=Lists!$I$19,$Q$16=Lists!$I$21),EOMONTH($Q$17,-1)+1,IF($Q$16=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$16=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\")))))))","v":"2021-07-01"},null,null,{"$f":"IF(AA$16>$Q$18,\"\",IF(AA$16=1,IF($X20=\"\",\"\",$X20),IF(Z21=\"\",\"\",Z21+1)))","v":"2021-07-01"},{"$f":"IF(AB$16>$Q$18,\"\",IF(AB$16=1,IF($X20=\"\",\"\",$X20),IF(AA21=\"\",\"\",AA21+1)))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01",{"$f":"IF(CN$16>$Q$18,\"\",IF(CN$16=1,IF($X20=\"\",\"\",$X20),IF(CM21=\"\",\"\",CM21+1)))","v":"2026-12-01"},"2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",""]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X20=\"\",AA21=\"\"),\"\",MAX($Z21:$CV21))","v":"2027-06-30"},null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,AA20,IF($Q$16=Lists!$I$17,AA20+6,IF($Q$16=Lists!$I$18,IF(DAY(AA20)=21,EOMONTH(AA20,0),AA20+9),IF($Q$16=Lists!$I$19,EOMONTH(AA20,0),IF($Q$16=Lists!$I$20,EOMONTH(AA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AA20,11),\"\")))))))","v":"2021-07-31"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,AB20,IF($Q$16=Lists!$I$17,AB20+6,IF($Q$16=Lists!$I$18,IF(DAY(AB20)=21,EOMONTH(AB20,0),AB20+9),IF($Q$16=Lists!$I$19,EOMONTH(AB20,0),IF($Q$16=Lists!$I$20,EOMONTH(AB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AB20,11),\"\")))))))","v":"2021-08-31"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,AC20,IF($Q$16=Lists!$I$17,AC20+6,IF($Q$16=Lists!$I$18,IF(DAY(AC20)=21,EOMONTH(AC20,0),AC20+9),IF($Q$16=Lists!$I$19,EOMONTH(AC20,0),IF($Q$16=Lists!$I$20,EOMONTH(AC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AC20,11),\"\")))))))","v":"2021-09-30"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,AD20,IF($Q$16=Lists!$I$17,AD20+6,IF($Q$16=Lists!$I$18,IF(DAY(AD20)=21,EOMONTH(AD20,0),AD20+9),IF($Q$16=Lists!$I$19,EOMONTH(AD20,0),IF($Q$16=Lists!$I$20,EOMONTH(AD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AD20,11),\"\")))))))","v":"2021-10-31"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,AE20,IF($Q$16=Lists!$I$17,AE20+6,IF($Q$16=Lists!$I$18,IF(DAY(AE20)=21,EOMONTH(AE20,0),AE20+9),IF($Q$16=Lists!$I$19,EOMONTH(AE20,0),IF($Q$16=Lists!$I$20,EOMONTH(AE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AE20,11),\"\")))))))","v":"2021-11-30"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,AF20,IF($Q$16=Lists!$I$17,AF20+6,IF($Q$16=Lists!$I$18,IF(DAY(AF20)=21,EOMONTH(AF20,0),AF20+9),IF($Q$16=Lists!$I$19,EOMONTH(AF20,0),IF($Q$16=Lists!$I$20,EOMONTH(AF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AF20,11),\"\")))))))","v":"2021-12-31"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,AG20,IF($Q$16=Lists!$I$17,AG20+6,IF($Q$16=Lists!$I$18,IF(DAY(AG20)=21,EOMONTH(AG20,0),AG20+9),IF($Q$16=Lists!$I$19,EOMONTH(AG20,0),IF($Q$16=Lists!$I$20,EOMONTH(AG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AG20,11),\"\")))))))","v":"2022-01-31"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,AH20,IF($Q$16=Lists!$I$17,AH20+6,IF($Q$16=Lists!$I$18,IF(DAY(AH20)=21,EOMONTH(AH20,0),AH20+9),IF($Q$16=Lists!$I$19,EOMONTH(AH20,0),IF($Q$16=Lists!$I$20,EOMONTH(AH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AH20,11),\"\")))))))","v":"2022-02-28"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,AI20,IF($Q$16=Lists!$I$17,AI20+6,IF($Q$16=Lists!$I$18,IF(DAY(AI20)=21,EOMONTH(AI20,0),AI20+9),IF($Q$16=Lists!$I$19,EOMONTH(AI20,0),IF($Q$16=Lists!$I$20,EOMONTH(AI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AI20,11),\"\")))))))","v":"2022-03-31"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,AJ20,IF($Q$16=Lists!$I$17,AJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AJ20)=21,EOMONTH(AJ20,0),AJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AJ20,11),\"\")))))))","v":"2022-04-30"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,AK20,IF($Q$16=Lists!$I$17,AK20+6,IF($Q$16=Lists!$I$18,IF(DAY(AK20)=21,EOMONTH(AK20,0),AK20+9),IF($Q$16=Lists!$I$19,EOMONTH(AK20,0),IF($Q$16=Lists!$I$20,EOMONTH(AK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AK20,11),\"\")))))))","v":"2022-05-31"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,AL20,IF($Q$16=Lists!$I$17,AL20+6,IF($Q$16=Lists!$I$18,IF(DAY(AL20)=21,EOMONTH(AL20,0),AL20+9),IF($Q$16=Lists!$I$19,EOMONTH(AL20,0),IF($Q$16=Lists!$I$20,EOMONTH(AL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AL20,11),\"\")))))))","v":"2022-06-30"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,AM20,IF($Q$16=Lists!$I$17,AM20+6,IF($Q$16=Lists!$I$18,IF(DAY(AM20)=21,EOMONTH(AM20,0),AM20+9),IF($Q$16=Lists!$I$19,EOMONTH(AM20,0),IF($Q$16=Lists!$I$20,EOMONTH(AM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AM20,11),\"\")))))))","v":"2022-07-31"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,AN20,IF($Q$16=Lists!$I$17,AN20+6,IF($Q$16=Lists!$I$18,IF(DAY(AN20)=21,EOMONTH(AN20,0),AN20+9),IF($Q$16=Lists!$I$19,EOMONTH(AN20,0),IF($Q$16=Lists!$I$20,EOMONTH(AN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AN20,11),\"\")))))))","v":"2022-08-31"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,AO20,IF($Q$16=Lists!$I$17,AO20+6,IF($Q$16=Lists!$I$18,IF(DAY(AO20)=21,EOMONTH(AO20,0),AO20+9),IF($Q$16=Lists!$I$19,EOMONTH(AO20,0),IF($Q$16=Lists!$I$20,EOMONTH(AO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AO20,11),\"\")))))))","v":"2022-09-30"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,AP20,IF($Q$16=Lists!$I$17,AP20+6,IF($Q$16=Lists!$I$18,IF(DAY(AP20)=21,EOMONTH(AP20,0),AP20+9),IF($Q$16=Lists!$I$19,EOMONTH(AP20,0),IF($Q$16=Lists!$I$20,EOMONTH(AP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AP20,11),\"\")))))))","v":"2022-10-31"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,AQ20,IF($Q$16=Lists!$I$17,AQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AQ20)=21,EOMONTH(AQ20,0),AQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AQ20,11),\"\")))))))","v":"2022-11-30"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,AR20,IF($Q$16=Lists!$I$17,AR20+6,IF($Q$16=Lists!$I$18,IF(DAY(AR20)=21,EOMONTH(AR20,0),AR20+9),IF($Q$16=Lists!$I$19,EOMONTH(AR20,0),IF($Q$16=Lists!$I$20,EOMONTH(AR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AR20,11),\"\")))))))","v":"2022-12-31"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,AS20,IF($Q$16=Lists!$I$17,AS20+6,IF($Q$16=Lists!$I$18,IF(DAY(AS20)=21,EOMONTH(AS20,0),AS20+9),IF($Q$16=Lists!$I$19,EOMONTH(AS20,0),IF($Q$16=Lists!$I$20,EOMONTH(AS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AS20,11),\"\")))))))","v":"2023-01-31"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,AT20,IF($Q$16=Lists!$I$17,AT20+6,IF($Q$16=Lists!$I$18,IF(DAY(AT20)=21,EOMONTH(AT20,0),AT20+9),IF($Q$16=Lists!$I$19,EOMONTH(AT20,0),IF($Q$16=Lists!$I$20,EOMONTH(AT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AT20,11),\"\")))))))","v":"2023-02-28"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,AU20,IF($Q$16=Lists!$I$17,AU20+6,IF($Q$16=Lists!$I$18,IF(DAY(AU20)=21,EOMONTH(AU20,0),AU20+9),IF($Q$16=Lists!$I$19,EOMONTH(AU20,0),IF($Q$16=Lists!$I$20,EOMONTH(AU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AU20,11),\"\")))))))","v":"2023-03-31"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,AV20,IF($Q$16=Lists!$I$17,AV20+6,IF($Q$16=Lists!$I$18,IF(DAY(AV20)=21,EOMONTH(AV20,0),AV20+9),IF($Q$16=Lists!$I$19,EOMONTH(AV20,0),IF($Q$16=Lists!$I$20,EOMONTH(AV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AV20,11),\"\")))))))","v":"2023-04-30"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,AW20,IF($Q$16=Lists!$I$17,AW20+6,IF($Q$16=Lists!$I$18,IF(DAY(AW20)=21,EOMONTH(AW20,0),AW20+9),IF($Q$16=Lists!$I$19,EOMONTH(AW20,0),IF($Q$16=Lists!$I$20,EOMONTH(AW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AW20,11),\"\")))))))","v":"2023-05-31"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,AX20,IF($Q$16=Lists!$I$17,AX20+6,IF($Q$16=Lists!$I$18,IF(DAY(AX20)=21,EOMONTH(AX20,0),AX20+9),IF($Q$16=Lists!$I$19,EOMONTH(AX20,0),IF($Q$16=Lists!$I$20,EOMONTH(AX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AX20,11),\"\")))))))","v":"2023-06-30"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,AY20,IF($Q$16=Lists!$I$17,AY20+6,IF($Q$16=Lists!$I$18,IF(DAY(AY20)=21,EOMONTH(AY20,0),AY20+9),IF($Q$16=Lists!$I$19,EOMONTH(AY20,0),IF($Q$16=Lists!$I$20,EOMONTH(AY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AY20,11),\"\")))))))","v":"2023-07-31"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,AZ20,IF($Q$16=Lists!$I$17,AZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AZ20)=21,EOMONTH(AZ20,0),AZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AZ20,11),\"\")))))))","v":"2023-08-31"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,BA20,IF($Q$16=Lists!$I$17,BA20+6,IF($Q$16=Lists!$I$18,IF(DAY(BA20)=21,EOMONTH(BA20,0),BA20+9),IF($Q$16=Lists!$I$19,EOMONTH(BA20,0),IF($Q$16=Lists!$I$20,EOMONTH(BA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BA20,11),\"\")))))))","v":"2023-09-30"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,BB20,IF($Q$16=Lists!$I$17,BB20+6,IF($Q$16=Lists!$I$18,IF(DAY(BB20)=21,EOMONTH(BB20,0),BB20+9),IF($Q$16=Lists!$I$19,EOMONTH(BB20,0),IF($Q$16=Lists!$I$20,EOMONTH(BB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BB20,11),\"\")))))))","v":"2023-10-31"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,BC20,IF($Q$16=Lists!$I$17,BC20+6,IF($Q$16=Lists!$I$18,IF(DAY(BC20)=21,EOMONTH(BC20,0),BC20+9),IF($Q$16=Lists!$I$19,EOMONTH(BC20,0),IF($Q$16=Lists!$I$20,EOMONTH(BC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BC20,11),\"\")))))))","v":"2023-11-30"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,BD20,IF($Q$16=Lists!$I$17,BD20+6,IF($Q$16=Lists!$I$18,IF(DAY(BD20)=21,EOMONTH(BD20,0),BD20+9),IF($Q$16=Lists!$I$19,EOMONTH(BD20,0),IF($Q$16=Lists!$I$20,EOMONTH(BD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BD20,11),\"\")))))))","v":"2023-12-31"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,BE20,IF($Q$16=Lists!$I$17,BE20+6,IF($Q$16=Lists!$I$18,IF(DAY(BE20)=21,EOMONTH(BE20,0),BE20+9),IF($Q$16=Lists!$I$19,EOMONTH(BE20,0),IF($Q$16=Lists!$I$20,EOMONTH(BE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BE20,11),\"\")))))))","v":"2024-01-31"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,BF20,IF($Q$16=Lists!$I$17,BF20+6,IF($Q$16=Lists!$I$18,IF(DAY(BF20)=21,EOMONTH(BF20,0),BF20+9),IF($Q$16=Lists!$I$19,EOMONTH(BF20,0),IF($Q$16=Lists!$I$20,EOMONTH(BF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BF20,11),\"\")))))))","v":"2024-02-29"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,BG20,IF($Q$16=Lists!$I$17,BG20+6,IF($Q$16=Lists!$I$18,IF(DAY(BG20)=21,EOMONTH(BG20,0),BG20+9),IF($Q$16=Lists!$I$19,EOMONTH(BG20,0),IF($Q$16=Lists!$I$20,EOMONTH(BG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BG20,11),\"\")))))))","v":"2024-03-31"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,BH20,IF($Q$16=Lists!$I$17,BH20+6,IF($Q$16=Lists!$I$18,IF(DAY(BH20)=21,EOMONTH(BH20,0),BH20+9),IF($Q$16=Lists!$I$19,EOMONTH(BH20,0),IF($Q$16=Lists!$I$20,EOMONTH(BH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BH20,11),\"\")))))))","v":"2024-04-30"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,BI20,IF($Q$16=Lists!$I$17,BI20+6,IF($Q$16=Lists!$I$18,IF(DAY(BI20)=21,EOMONTH(BI20,0),BI20+9),IF($Q$16=Lists!$I$19,EOMONTH(BI20,0),IF($Q$16=Lists!$I$20,EOMONTH(BI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BI20,11),\"\")))))))","v":"2024-05-31"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,BJ20,IF($Q$16=Lists!$I$17,BJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BJ20)=21,EOMONTH(BJ20,0),BJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BJ20,11),\"\")))))))","v":"2024-06-30"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,BK20,IF($Q$16=Lists!$I$17,BK20+6,IF($Q$16=Lists!$I$18,IF(DAY(BK20)=21,EOMONTH(BK20,0),BK20+9),IF($Q$16=Lists!$I$19,EOMONTH(BK20,0),IF($Q$16=Lists!$I$20,EOMONTH(BK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BK20,11),\"\")))))))","v":"2024-07-31"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,BL20,IF($Q$16=Lists!$I$17,BL20+6,IF($Q$16=Lists!$I$18,IF(DAY(BL20)=21,EOMONTH(BL20,0),BL20+9),IF($Q$16=Lists!$I$19,EOMONTH(BL20,0),IF($Q$16=Lists!$I$20,EOMONTH(BL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BL20,11),\"\")))))))","v":"2024-08-31"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,BM20,IF($Q$16=Lists!$I$17,BM20+6,IF($Q$16=Lists!$I$18,IF(DAY(BM20)=21,EOMONTH(BM20,0),BM20+9),IF($Q$16=Lists!$I$19,EOMONTH(BM20,0),IF($Q$16=Lists!$I$20,EOMONTH(BM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BM20,11),\"\")))))))","v":"2024-09-30"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,BN20,IF($Q$16=Lists!$I$17,BN20+6,IF($Q$16=Lists!$I$18,IF(DAY(BN20)=21,EOMONTH(BN20,0),BN20+9),IF($Q$16=Lists!$I$19,EOMONTH(BN20,0),IF($Q$16=Lists!$I$20,EOMONTH(BN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BN20,11),\"\")))))))","v":"2024-10-31"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,BO20,IF($Q$16=Lists!$I$17,BO20+6,IF($Q$16=Lists!$I$18,IF(DAY(BO20)=21,EOMONTH(BO20,0),BO20+9),IF($Q$16=Lists!$I$19,EOMONTH(BO20,0),IF($Q$16=Lists!$I$20,EOMONTH(BO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BO20,11),\"\")))))))","v":"2024-11-30"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,BP20,IF($Q$16=Lists!$I$17,BP20+6,IF($Q$16=Lists!$I$18,IF(DAY(BP20)=21,EOMONTH(BP20,0),BP20+9),IF($Q$16=Lists!$I$19,EOMONTH(BP20,0),IF($Q$16=Lists!$I$20,EOMONTH(BP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BP20,11),\"\")))))))","v":"2024-12-31"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,BQ20,IF($Q$16=Lists!$I$17,BQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BQ20)=21,EOMONTH(BQ20,0),BQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BQ20,11),\"\")))))))","v":"2025-01-31"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,BR20,IF($Q$16=Lists!$I$17,BR20+6,IF($Q$16=Lists!$I$18,IF(DAY(BR20)=21,EOMONTH(BR20,0),BR20+9),IF($Q$16=Lists!$I$19,EOMONTH(BR20,0),IF($Q$16=Lists!$I$20,EOMONTH(BR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BR20,11),\"\")))))))","v":"2025-02-28"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,BS20,IF($Q$16=Lists!$I$17,BS20+6,IF($Q$16=Lists!$I$18,IF(DAY(BS20)=21,EOMONTH(BS20,0),BS20+9),IF($Q$16=Lists!$I$19,EOMONTH(BS20,0),IF($Q$16=Lists!$I$20,EOMONTH(BS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BS20,11),\"\")))))))","v":"2025-03-31"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,BT20,IF($Q$16=Lists!$I$17,BT20+6,IF($Q$16=Lists!$I$18,IF(DAY(BT20)=21,EOMONTH(BT20,0),BT20+9),IF($Q$16=Lists!$I$19,EOMONTH(BT20,0),IF($Q$16=Lists!$I$20,EOMONTH(BT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BT20,11),\"\")))))))","v":"2025-04-30"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,BU20,IF($Q$16=Lists!$I$17,BU20+6,IF($Q$16=Lists!$I$18,IF(DAY(BU20)=21,EOMONTH(BU20,0),BU20+9),IF($Q$16=Lists!$I$19,EOMONTH(BU20,0),IF($Q$16=Lists!$I$20,EOMONTH(BU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BU20,11),\"\")))))))","v":"2025-05-31"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,BV20,IF($Q$16=Lists!$I$17,BV20+6,IF($Q$16=Lists!$I$18,IF(DAY(BV20)=21,EOMONTH(BV20,0),BV20+9),IF($Q$16=Lists!$I$19,EOMONTH(BV20,0),IF($Q$16=Lists!$I$20,EOMONTH(BV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BV20,11),\"\")))))))","v":"2025-06-30"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,BW20,IF($Q$16=Lists!$I$17,BW20+6,IF($Q$16=Lists!$I$18,IF(DAY(BW20)=21,EOMONTH(BW20,0),BW20+9),IF($Q$16=Lists!$I$19,EOMONTH(BW20,0),IF($Q$16=Lists!$I$20,EOMONTH(BW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BW20,11),\"\")))))))","v":"2025-07-31"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,BX20,IF($Q$16=Lists!$I$17,BX20+6,IF($Q$16=Lists!$I$18,IF(DAY(BX20)=21,EOMONTH(BX20,0),BX20+9),IF($Q$16=Lists!$I$19,EOMONTH(BX20,0),IF($Q$16=Lists!$I$20,EOMONTH(BX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BX20,11),\"\")))))))","v":"2025-08-31"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,BY20,IF($Q$16=Lists!$I$17,BY20+6,IF($Q$16=Lists!$I$18,IF(DAY(BY20)=21,EOMONTH(BY20,0),BY20+9),IF($Q$16=Lists!$I$19,EOMONTH(BY20,0),IF($Q$16=Lists!$I$20,EOMONTH(BY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BY20,11),\"\")))))))","v":"2025-09-30"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,BZ20,IF($Q$16=Lists!$I$17,BZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BZ20)=21,EOMONTH(BZ20,0),BZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BZ20,11),\"\")))))))","v":"2025-10-31"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,CA20,IF($Q$16=Lists!$I$17,CA20+6,IF($Q$16=Lists!$I$18,IF(DAY(CA20)=21,EOMONTH(CA20,0),CA20+9),IF($Q$16=Lists!$I$19,EOMONTH(CA20,0),IF($Q$16=Lists!$I$20,EOMONTH(CA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CA20,11),\"\")))))))","v":"2025-11-30"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,CB20,IF($Q$16=Lists!$I$17,CB20+6,IF($Q$16=Lists!$I$18,IF(DAY(CB20)=21,EOMONTH(CB20,0),CB20+9),IF($Q$16=Lists!$I$19,EOMONTH(CB20,0),IF($Q$16=Lists!$I$20,EOMONTH(CB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CB20,11),\"\")))))))","v":"2025-12-31"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,CC20,IF($Q$16=Lists!$I$17,CC20+6,IF($Q$16=Lists!$I$18,IF(DAY(CC20)=21,EOMONTH(CC20,0),CC20+9),IF($Q$16=Lists!$I$19,EOMONTH(CC20,0),IF($Q$16=Lists!$I$20,EOMONTH(CC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CC20,11),\"\")))))))","v":"2026-01-31"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,CD20,IF($Q$16=Lists!$I$17,CD20+6,IF($Q$16=Lists!$I$18,IF(DAY(CD20)=21,EOMONTH(CD20,0),CD20+9),IF($Q$16=Lists!$I$19,EOMONTH(CD20,0),IF($Q$16=Lists!$I$20,EOMONTH(CD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CD20,11),\"\")))))))","v":"2026-02-28"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,CE20,IF($Q$16=Lists!$I$17,CE20+6,IF($Q$16=Lists!$I$18,IF(DAY(CE20)=21,EOMONTH(CE20,0),CE20+9),IF($Q$16=Lists!$I$19,EOMONTH(CE20,0),IF($Q$16=Lists!$I$20,EOMONTH(CE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CE20,11),\"\")))))))","v":"2026-03-31"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,CF20,IF($Q$16=Lists!$I$17,CF20+6,IF($Q$16=Lists!$I$18,IF(DAY(CF20)=21,EOMONTH(CF20,0),CF20+9),IF($Q$16=Lists!$I$19,EOMONTH(CF20,0),IF($Q$16=Lists!$I$20,EOMONTH(CF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CF20,11),\"\")))))))","v":"2026-04-30"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,CG20,IF($Q$16=Lists!$I$17,CG20+6,IF($Q$16=Lists!$I$18,IF(DAY(CG20)=21,EOMONTH(CG20,0),CG20+9),IF($Q$16=Lists!$I$19,EOMONTH(CG20,0),IF($Q$16=Lists!$I$20,EOMONTH(CG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CG20,11),\"\")))))))","v":"2026-05-31"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,CH20,IF($Q$16=Lists!$I$17,CH20+6,IF($Q$16=Lists!$I$18,IF(DAY(CH20)=21,EOMONTH(CH20,0),CH20+9),IF($Q$16=Lists!$I$19,EOMONTH(CH20,0),IF($Q$16=Lists!$I$20,EOMONTH(CH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CH20,11),\"\")))))))","v":"2026-06-30"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,CI20,IF($Q$16=Lists!$I$17,CI20+6,IF($Q$16=Lists!$I$18,IF(DAY(CI20)=21,EOMONTH(CI20,0),CI20+9),IF($Q$16=Lists!$I$19,EOMONTH(CI20,0),IF($Q$16=Lists!$I$20,EOMONTH(CI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CI20,11),\"\")))))))","v":"2026-07-31"},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,CJ20,IF($Q$16=Lists!$I$17,CJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CJ20)=21,EOMONTH(CJ20,0),CJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CJ20,11),\"\")))))))","v":"2026-08-31"},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,CK20,IF($Q$16=Lists!$I$17,CK20+6,IF($Q$16=Lists!$I$18,IF(DAY(CK20)=21,EOMONTH(CK20,0),CK20+9),IF($Q$16=Lists!$I$19,EOMONTH(CK20,0),IF($Q$16=Lists!$I$20,EOMONTH(CK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CK20,11),\"\")))))))","v":"2026-09-30"},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,CL20,IF($Q$16=Lists!$I$17,CL20+6,IF($Q$16=Lists!$I$18,IF(DAY(CL20)=21,EOMONTH(CL20,0),CL20+9),IF($Q$16=Lists!$I$19,EOMONTH(CL20,0),IF($Q$16=Lists!$I$20,EOMONTH(CL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CL20,11),\"\")))))))","v":"2026-10-31"},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,CM20,IF($Q$16=Lists!$I$17,CM20+6,IF($Q$16=Lists!$I$18,IF(DAY(CM20)=21,EOMONTH(CM20,0),CM20+9),IF($Q$16=Lists!$I$19,EOMONTH(CM20,0),IF($Q$16=Lists!$I$20,EOMONTH(CM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CM20,11),\"\")))))))","v":"2026-11-30"},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,CN20,IF($Q$16=Lists!$I$17,CN20+6,IF($Q$16=Lists!$I$18,IF(DAY(CN20)=21,EOMONTH(CN20,0),CN20+9),IF($Q$16=Lists!$I$19,EOMONTH(CN20,0),IF($Q$16=Lists!$I$20,EOMONTH(CN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CN20,11),\"\")))))))","v":"2026-12-31"},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,CO20,IF($Q$16=Lists!$I$17,CO20+6,IF($Q$16=Lists!$I$18,IF(DAY(CO20)=21,EOMONTH(CO20,0),CO20+9),IF($Q$16=Lists!$I$19,EOMONTH(CO20,0),IF($Q$16=Lists!$I$20,EOMONTH(CO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CO20,11),\"\")))))))","v":"2027-01-31"},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,CP20,IF($Q$16=Lists!$I$17,CP20+6,IF($Q$16=Lists!$I$18,IF(DAY(CP20)=21,EOMONTH(CP20,0),CP20+9),IF($Q$16=Lists!$I$19,EOMONTH(CP20,0),IF($Q$16=Lists!$I$20,EOMONTH(CP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CP20,11),\"\")))))))","v":"2027-02-28"},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,CQ20,IF($Q$16=Lists!$I$17,CQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CQ20)=21,EOMONTH(CQ20,0),CQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CQ20,11),\"\")))))))","v":"2027-03-31"},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,CR20,IF($Q$16=Lists!$I$17,CR20+6,IF($Q$16=Lists!$I$18,IF(DAY(CR20)=21,EOMONTH(CR20,0),CR20+9),IF($Q$16=Lists!$I$19,EOMONTH(CR20,0),IF($Q$16=Lists!$I$20,EOMONTH(CR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CR20,11),\"\")))))))","v":"2027-04-30"},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,CS20,IF($Q$16=Lists!$I$17,CS20+6,IF($Q$16=Lists!$I$18,IF(DAY(CS20)=21,EOMONTH(CS20,0),CS20+9),IF($Q$16=Lists!$I$19,EOMONTH(CS20,0),IF($Q$16=Lists!$I$20,EOMONTH(CS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CS20,11),\"\")))))))","v":"2027-05-31"},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,CT20,IF($Q$16=Lists!$I$17,CT20+6,IF($Q$16=Lists!$I$18,IF(DAY(CT20)=21,EOMONTH(CT20,0),CT20+9),IF($Q$16=Lists!$I$19,EOMONTH(CT20,0),IF($Q$16=Lists!$I$20,EOMONTH(CT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CT20,11),\"\")))))))","v":"2027-06-30"},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,CU20,IF($Q$16=Lists!$I$17,CU20+6,IF($Q$16=Lists!$I$18,IF(DAY(CU20)=21,EOMONTH(CU20,0),CU20+9),IF($Q$16=Lists!$I$19,EOMONTH(CU20,0),IF($Q$16=Lists!$I$20,EOMONTH(CU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CU20,11),\"\")))))))","v":""}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AA20)=1,\"вс\",IF(WEEKDAY(AA20)=2,\"пн\",IF(WEEKDAY(AA20)=3,\"вт\",IF(WEEKDAY(AA20)=4,\"ср\",IF(WEEKDAY(AA20)=5,\"чт\",IF(WEEKDAY(AA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AA17,MONTH(AA20),$Z18:AA18,YEAR(AA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA17=1,\"янв\",IF(AA17=2,\"фев\",IF(AA17=3,\"мар\",IF(AA17=4,\"апр\",IF(AA17=5,\"май\",IF(AA17=6,\"июн\",IF(AA17=7,\"июл\",IF(AA17=8,\"авг\",IF(AA17=9,\"сен\",IF(AA17=10,\"окт\",IF(AA17=11,\"ноя\",\"дек\")))))))))))&AA18,IF($Q$16=Lists!$I$19,AA20,IF($Q$16=Lists!$I$20,(INT((AA17-1)/3)+1)&\"кв\"&AA18&\"г\",IF($Q$16=Lists!$I$21,AA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AA20)&\"г.\",\"\")))))))","v":"2021-07-01"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AB20)=1,\"вс\",IF(WEEKDAY(AB20)=2,\"пн\",IF(WEEKDAY(AB20)=3,\"вт\",IF(WEEKDAY(AB20)=4,\"ср\",IF(WEEKDAY(AB20)=5,\"чт\",IF(WEEKDAY(AB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AB17,MONTH(AB20),$Z18:AB18,YEAR(AB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB17=1,\"янв\",IF(AB17=2,\"фев\",IF(AB17=3,\"мар\",IF(AB17=4,\"апр\",IF(AB17=5,\"май\",IF(AB17=6,\"июн\",IF(AB17=7,\"июл\",IF(AB17=8,\"авг\",IF(AB17=9,\"сен\",IF(AB17=10,\"окт\",IF(AB17=11,\"ноя\",\"дек\")))))))))))&AB18,IF($Q$16=Lists!$I$19,AB20,IF($Q$16=Lists!$I$20,(INT((AB17-1)/3)+1)&\"кв\"&AB18&\"г\",IF($Q$16=Lists!$I$21,AB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AB20)&\"г.\",\"\")))))))","v":"2021-08-01"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AC20)=1,\"вс\",IF(WEEKDAY(AC20)=2,\"пн\",IF(WEEKDAY(AC20)=3,\"вт\",IF(WEEKDAY(AC20)=4,\"ср\",IF(WEEKDAY(AC20)=5,\"чт\",IF(WEEKDAY(AC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AC17,MONTH(AC20),$Z18:AC18,YEAR(AC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC17=1,\"янв\",IF(AC17=2,\"фев\",IF(AC17=3,\"мар\",IF(AC17=4,\"апр\",IF(AC17=5,\"май\",IF(AC17=6,\"июн\",IF(AC17=7,\"июл\",IF(AC17=8,\"авг\",IF(AC17=9,\"сен\",IF(AC17=10,\"окт\",IF(AC17=11,\"ноя\",\"дек\")))))))))))&AC18,IF($Q$16=Lists!$I$19,AC20,IF($Q$16=Lists!$I$20,(INT((AC17-1)/3)+1)&\"кв\"&AC18&\"г\",IF($Q$16=Lists!$I$21,AC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AC20)&\"г.\",\"\")))))))","v":"2021-09-01"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AD20)=1,\"вс\",IF(WEEKDAY(AD20)=2,\"пн\",IF(WEEKDAY(AD20)=3,\"вт\",IF(WEEKDAY(AD20)=4,\"ср\",IF(WEEKDAY(AD20)=5,\"чт\",IF(WEEKDAY(AD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AD17,MONTH(AD20),$Z18:AD18,YEAR(AD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD17=1,\"янв\",IF(AD17=2,\"фев\",IF(AD17=3,\"мар\",IF(AD17=4,\"апр\",IF(AD17=5,\"май\",IF(AD17=6,\"июн\",IF(AD17=7,\"июл\",IF(AD17=8,\"авг\",IF(AD17=9,\"сен\",IF(AD17=10,\"окт\",IF(AD17=11,\"ноя\",\"дек\")))))))))))&AD18,IF($Q$16=Lists!$I$19,AD20,IF($Q$16=Lists!$I$20,(INT((AD17-1)/3)+1)&\"кв\"&AD18&\"г\",IF($Q$16=Lists!$I$21,AD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AD20)&\"г.\",\"\")))))))","v":"2021-10-01"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AE20)=1,\"вс\",IF(WEEKDAY(AE20)=2,\"пн\",IF(WEEKDAY(AE20)=3,\"вт\",IF(WEEKDAY(AE20)=4,\"ср\",IF(WEEKDAY(AE20)=5,\"чт\",IF(WEEKDAY(AE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AE17,MONTH(AE20),$Z18:AE18,YEAR(AE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE17=1,\"янв\",IF(AE17=2,\"фев\",IF(AE17=3,\"мар\",IF(AE17=4,\"апр\",IF(AE17=5,\"май\",IF(AE17=6,\"июн\",IF(AE17=7,\"июл\",IF(AE17=8,\"авг\",IF(AE17=9,\"сен\",IF(AE17=10,\"окт\",IF(AE17=11,\"ноя\",\"дек\")))))))))))&AE18,IF($Q$16=Lists!$I$19,AE20,IF($Q$16=Lists!$I$20,(INT((AE17-1)/3)+1)&\"кв\"&AE18&\"г\",IF($Q$16=Lists!$I$21,AE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AE20)&\"г.\",\"\")))))))","v":"2021-11-01"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AF20)=1,\"вс\",IF(WEEKDAY(AF20)=2,\"пн\",IF(WEEKDAY(AF20)=3,\"вт\",IF(WEEKDAY(AF20)=4,\"ср\",IF(WEEKDAY(AF20)=5,\"чт\",IF(WEEKDAY(AF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AF17,MONTH(AF20),$Z18:AF18,YEAR(AF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF17=1,\"янв\",IF(AF17=2,\"фев\",IF(AF17=3,\"мар\",IF(AF17=4,\"апр\",IF(AF17=5,\"май\",IF(AF17=6,\"июн\",IF(AF17=7,\"июл\",IF(AF17=8,\"авг\",IF(AF17=9,\"сен\",IF(AF17=10,\"окт\",IF(AF17=11,\"ноя\",\"дек\")))))))))))&AF18,IF($Q$16=Lists!$I$19,AF20,IF($Q$16=Lists!$I$20,(INT((AF17-1)/3)+1)&\"кв\"&AF18&\"г\",IF($Q$16=Lists!$I$21,AF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AF20)&\"г.\",\"\")))))))","v":"2021-12-01"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AG20)=1,\"вс\",IF(WEEKDAY(AG20)=2,\"пн\",IF(WEEKDAY(AG20)=3,\"вт\",IF(WEEKDAY(AG20)=4,\"ср\",IF(WEEKDAY(AG20)=5,\"чт\",IF(WEEKDAY(AG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AG17,MONTH(AG20),$Z18:AG18,YEAR(AG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG17=1,\"янв\",IF(AG17=2,\"фев\",IF(AG17=3,\"мар\",IF(AG17=4,\"апр\",IF(AG17=5,\"май\",IF(AG17=6,\"июн\",IF(AG17=7,\"июл\",IF(AG17=8,\"авг\",IF(AG17=9,\"сен\",IF(AG17=10,\"окт\",IF(AG17=11,\"ноя\",\"дек\")))))))))))&AG18,IF($Q$16=Lists!$I$19,AG20,IF($Q$16=Lists!$I$20,(INT((AG17-1)/3)+1)&\"кв\"&AG18&\"г\",IF($Q$16=Lists!$I$21,AG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AG20)&\"г.\",\"\")))))))","v":"2022-01-01"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AH20)=1,\"вс\",IF(WEEKDAY(AH20)=2,\"пн\",IF(WEEKDAY(AH20)=3,\"вт\",IF(WEEKDAY(AH20)=4,\"ср\",IF(WEEKDAY(AH20)=5,\"чт\",IF(WEEKDAY(AH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AH17,MONTH(AH20),$Z18:AH18,YEAR(AH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH17=1,\"янв\",IF(AH17=2,\"фев\",IF(AH17=3,\"мар\",IF(AH17=4,\"апр\",IF(AH17=5,\"май\",IF(AH17=6,\"июн\",IF(AH17=7,\"июл\",IF(AH17=8,\"авг\",IF(AH17=9,\"сен\",IF(AH17=10,\"окт\",IF(AH17=11,\"ноя\",\"дек\")))))))))))&AH18,IF($Q$16=Lists!$I$19,AH20,IF($Q$16=Lists!$I$20,(INT((AH17-1)/3)+1)&\"кв\"&AH18&\"г\",IF($Q$16=Lists!$I$21,AH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AH20)&\"г.\",\"\")))))))","v":"2022-02-01"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AI20)=1,\"вс\",IF(WEEKDAY(AI20)=2,\"пн\",IF(WEEKDAY(AI20)=3,\"вт\",IF(WEEKDAY(AI20)=4,\"ср\",IF(WEEKDAY(AI20)=5,\"чт\",IF(WEEKDAY(AI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AI17,MONTH(AI20),$Z18:AI18,YEAR(AI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI17=1,\"янв\",IF(AI17=2,\"фев\",IF(AI17=3,\"мар\",IF(AI17=4,\"апр\",IF(AI17=5,\"май\",IF(AI17=6,\"июн\",IF(AI17=7,\"июл\",IF(AI17=8,\"авг\",IF(AI17=9,\"сен\",IF(AI17=10,\"окт\",IF(AI17=11,\"ноя\",\"дек\")))))))))))&AI18,IF($Q$16=Lists!$I$19,AI20,IF($Q$16=Lists!$I$20,(INT((AI17-1)/3)+1)&\"кв\"&AI18&\"г\",IF($Q$16=Lists!$I$21,AI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AI20)&\"г.\",\"\")))))))","v":"2022-03-01"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AJ20)=1,\"вс\",IF(WEEKDAY(AJ20)=2,\"пн\",IF(WEEKDAY(AJ20)=3,\"вт\",IF(WEEKDAY(AJ20)=4,\"ср\",IF(WEEKDAY(AJ20)=5,\"чт\",IF(WEEKDAY(AJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AJ17,MONTH(AJ20),$Z18:AJ18,YEAR(AJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ17=1,\"янв\",IF(AJ17=2,\"фев\",IF(AJ17=3,\"мар\",IF(AJ17=4,\"апр\",IF(AJ17=5,\"май\",IF(AJ17=6,\"июн\",IF(AJ17=7,\"июл\",IF(AJ17=8,\"авг\",IF(AJ17=9,\"сен\",IF(AJ17=10,\"окт\",IF(AJ17=11,\"ноя\",\"дек\")))))))))))&AJ18,IF($Q$16=Lists!$I$19,AJ20,IF($Q$16=Lists!$I$20,(INT((AJ17-1)/3)+1)&\"кв\"&AJ18&\"г\",IF($Q$16=Lists!$I$21,AJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AJ20)&\"г.\",\"\")))))))","v":"2022-04-01"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AK20)=1,\"вс\",IF(WEEKDAY(AK20)=2,\"пн\",IF(WEEKDAY(AK20)=3,\"вт\",IF(WEEKDAY(AK20)=4,\"ср\",IF(WEEKDAY(AK20)=5,\"чт\",IF(WEEKDAY(AK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AK17,MONTH(AK20),$Z18:AK18,YEAR(AK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK17=1,\"янв\",IF(AK17=2,\"фев\",IF(AK17=3,\"мар\",IF(AK17=4,\"апр\",IF(AK17=5,\"май\",IF(AK17=6,\"июн\",IF(AK17=7,\"июл\",IF(AK17=8,\"авг\",IF(AK17=9,\"сен\",IF(AK17=10,\"окт\",IF(AK17=11,\"ноя\",\"дек\")))))))))))&AK18,IF($Q$16=Lists!$I$19,AK20,IF($Q$16=Lists!$I$20,(INT((AK17-1)/3)+1)&\"кв\"&AK18&\"г\",IF($Q$16=Lists!$I$21,AK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AK20)&\"г.\",\"\")))))))","v":"2022-05-01"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AL20)=1,\"вс\",IF(WEEKDAY(AL20)=2,\"пн\",IF(WEEKDAY(AL20)=3,\"вт\",IF(WEEKDAY(AL20)=4,\"ср\",IF(WEEKDAY(AL20)=5,\"чт\",IF(WEEKDAY(AL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AL17,MONTH(AL20),$Z18:AL18,YEAR(AL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL17=1,\"янв\",IF(AL17=2,\"фев\",IF(AL17=3,\"мар\",IF(AL17=4,\"апр\",IF(AL17=5,\"май\",IF(AL17=6,\"июн\",IF(AL17=7,\"июл\",IF(AL17=8,\"авг\",IF(AL17=9,\"сен\",IF(AL17=10,\"окт\",IF(AL17=11,\"ноя\",\"дек\")))))))))))&AL18,IF($Q$16=Lists!$I$19,AL20,IF($Q$16=Lists!$I$20,(INT((AL17-1)/3)+1)&\"кв\"&AL18&\"г\",IF($Q$16=Lists!$I$21,AL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AL20)&\"г.\",\"\")))))))","v":"2022-06-01"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AM20)=1,\"вс\",IF(WEEKDAY(AM20)=2,\"пн\",IF(WEEKDAY(AM20)=3,\"вт\",IF(WEEKDAY(AM20)=4,\"ср\",IF(WEEKDAY(AM20)=5,\"чт\",IF(WEEKDAY(AM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AM17,MONTH(AM20),$Z18:AM18,YEAR(AM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM17=1,\"янв\",IF(AM17=2,\"фев\",IF(AM17=3,\"мар\",IF(AM17=4,\"апр\",IF(AM17=5,\"май\",IF(AM17=6,\"июн\",IF(AM17=7,\"июл\",IF(AM17=8,\"авг\",IF(AM17=9,\"сен\",IF(AM17=10,\"окт\",IF(AM17=11,\"ноя\",\"дек\")))))))))))&AM18,IF($Q$16=Lists!$I$19,AM20,IF($Q$16=Lists!$I$20,(INT((AM17-1)/3)+1)&\"кв\"&AM18&\"г\",IF($Q$16=Lists!$I$21,AM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AM20)&\"г.\",\"\")))))))","v":"2022-07-01"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AN20)=1,\"вс\",IF(WEEKDAY(AN20)=2,\"пн\",IF(WEEKDAY(AN20)=3,\"вт\",IF(WEEKDAY(AN20)=4,\"ср\",IF(WEEKDAY(AN20)=5,\"чт\",IF(WEEKDAY(AN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AN17,MONTH(AN20),$Z18:AN18,YEAR(AN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN17=1,\"янв\",IF(AN17=2,\"фев\",IF(AN17=3,\"мар\",IF(AN17=4,\"апр\",IF(AN17=5,\"май\",IF(AN17=6,\"июн\",IF(AN17=7,\"июл\",IF(AN17=8,\"авг\",IF(AN17=9,\"сен\",IF(AN17=10,\"окт\",IF(AN17=11,\"ноя\",\"дек\")))))))))))&AN18,IF($Q$16=Lists!$I$19,AN20,IF($Q$16=Lists!$I$20,(INT((AN17-1)/3)+1)&\"кв\"&AN18&\"г\",IF($Q$16=Lists!$I$21,AN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AN20)&\"г.\",\"\")))))))","v":"2022-08-01"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AO20)=1,\"вс\",IF(WEEKDAY(AO20)=2,\"пн\",IF(WEEKDAY(AO20)=3,\"вт\",IF(WEEKDAY(AO20)=4,\"ср\",IF(WEEKDAY(AO20)=5,\"чт\",IF(WEEKDAY(AO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AO17,MONTH(AO20),$Z18:AO18,YEAR(AO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO17=1,\"янв\",IF(AO17=2,\"фев\",IF(AO17=3,\"мар\",IF(AO17=4,\"апр\",IF(AO17=5,\"май\",IF(AO17=6,\"июн\",IF(AO17=7,\"июл\",IF(AO17=8,\"авг\",IF(AO17=9,\"сен\",IF(AO17=10,\"окт\",IF(AO17=11,\"ноя\",\"дек\")))))))))))&AO18,IF($Q$16=Lists!$I$19,AO20,IF($Q$16=Lists!$I$20,(INT((AO17-1)/3)+1)&\"кв\"&AO18&\"г\",IF($Q$16=Lists!$I$21,AO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AO20)&\"г.\",\"\")))))))","v":"2022-09-01"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AP20)=1,\"вс\",IF(WEEKDAY(AP20)=2,\"пн\",IF(WEEKDAY(AP20)=3,\"вт\",IF(WEEKDAY(AP20)=4,\"ср\",IF(WEEKDAY(AP20)=5,\"чт\",IF(WEEKDAY(AP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AP17,MONTH(AP20),$Z18:AP18,YEAR(AP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP17=1,\"янв\",IF(AP17=2,\"фев\",IF(AP17=3,\"мар\",IF(AP17=4,\"апр\",IF(AP17=5,\"май\",IF(AP17=6,\"июн\",IF(AP17=7,\"июл\",IF(AP17=8,\"авг\",IF(AP17=9,\"сен\",IF(AP17=10,\"окт\",IF(AP17=11,\"ноя\",\"дек\")))))))))))&AP18,IF($Q$16=Lists!$I$19,AP20,IF($Q$16=Lists!$I$20,(INT((AP17-1)/3)+1)&\"кв\"&AP18&\"г\",IF($Q$16=Lists!$I$21,AP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AP20)&\"г.\",\"\")))))))","v":"2022-10-01"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AQ20)=1,\"вс\",IF(WEEKDAY(AQ20)=2,\"пн\",IF(WEEKDAY(AQ20)=3,\"вт\",IF(WEEKDAY(AQ20)=4,\"ср\",IF(WEEKDAY(AQ20)=5,\"чт\",IF(WEEKDAY(AQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AQ17,MONTH(AQ20),$Z18:AQ18,YEAR(AQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ17=1,\"янв\",IF(AQ17=2,\"фев\",IF(AQ17=3,\"мар\",IF(AQ17=4,\"апр\",IF(AQ17=5,\"май\",IF(AQ17=6,\"июн\",IF(AQ17=7,\"июл\",IF(AQ17=8,\"авг\",IF(AQ17=9,\"сен\",IF(AQ17=10,\"окт\",IF(AQ17=11,\"ноя\",\"дек\")))))))))))&AQ18,IF($Q$16=Lists!$I$19,AQ20,IF($Q$16=Lists!$I$20,(INT((AQ17-1)/3)+1)&\"кв\"&AQ18&\"г\",IF($Q$16=Lists!$I$21,AQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AQ20)&\"г.\",\"\")))))))","v":"2022-11-01"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AR20)=1,\"вс\",IF(WEEKDAY(AR20)=2,\"пн\",IF(WEEKDAY(AR20)=3,\"вт\",IF(WEEKDAY(AR20)=4,\"ср\",IF(WEEKDAY(AR20)=5,\"чт\",IF(WEEKDAY(AR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AR17,MONTH(AR20),$Z18:AR18,YEAR(AR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR17=1,\"янв\",IF(AR17=2,\"фев\",IF(AR17=3,\"мар\",IF(AR17=4,\"апр\",IF(AR17=5,\"май\",IF(AR17=6,\"июн\",IF(AR17=7,\"июл\",IF(AR17=8,\"авг\",IF(AR17=9,\"сен\",IF(AR17=10,\"окт\",IF(AR17=11,\"ноя\",\"дек\")))))))))))&AR18,IF($Q$16=Lists!$I$19,AR20,IF($Q$16=Lists!$I$20,(INT((AR17-1)/3)+1)&\"кв\"&AR18&\"г\",IF($Q$16=Lists!$I$21,AR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AR20)&\"г.\",\"\")))))))","v":"2022-12-01"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AS20)=1,\"вс\",IF(WEEKDAY(AS20)=2,\"пн\",IF(WEEKDAY(AS20)=3,\"вт\",IF(WEEKDAY(AS20)=4,\"ср\",IF(WEEKDAY(AS20)=5,\"чт\",IF(WEEKDAY(AS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AS17,MONTH(AS20),$Z18:AS18,YEAR(AS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS17=1,\"янв\",IF(AS17=2,\"фев\",IF(AS17=3,\"мар\",IF(AS17=4,\"апр\",IF(AS17=5,\"май\",IF(AS17=6,\"июн\",IF(AS17=7,\"июл\",IF(AS17=8,\"авг\",IF(AS17=9,\"сен\",IF(AS17=10,\"окт\",IF(AS17=11,\"ноя\",\"дек\")))))))))))&AS18,IF($Q$16=Lists!$I$19,AS20,IF($Q$16=Lists!$I$20,(INT((AS17-1)/3)+1)&\"кв\"&AS18&\"г\",IF($Q$16=Lists!$I$21,AS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AS20)&\"г.\",\"\")))))))","v":"2023-01-01"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AT20)=1,\"вс\",IF(WEEKDAY(AT20)=2,\"пн\",IF(WEEKDAY(AT20)=3,\"вт\",IF(WEEKDAY(AT20)=4,\"ср\",IF(WEEKDAY(AT20)=5,\"чт\",IF(WEEKDAY(AT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AT17,MONTH(AT20),$Z18:AT18,YEAR(AT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT17=1,\"янв\",IF(AT17=2,\"фев\",IF(AT17=3,\"мар\",IF(AT17=4,\"апр\",IF(AT17=5,\"май\",IF(AT17=6,\"июн\",IF(AT17=7,\"июл\",IF(AT17=8,\"авг\",IF(AT17=9,\"сен\",IF(AT17=10,\"окт\",IF(AT17=11,\"ноя\",\"дек\")))))))))))&AT18,IF($Q$16=Lists!$I$19,AT20,IF($Q$16=Lists!$I$20,(INT((AT17-1)/3)+1)&\"кв\"&AT18&\"г\",IF($Q$16=Lists!$I$21,AT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AT20)&\"г.\",\"\")))))))","v":"2023-02-01"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AU20)=1,\"вс\",IF(WEEKDAY(AU20)=2,\"пн\",IF(WEEKDAY(AU20)=3,\"вт\",IF(WEEKDAY(AU20)=4,\"ср\",IF(WEEKDAY(AU20)=5,\"чт\",IF(WEEKDAY(AU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AU17,MONTH(AU20),$Z18:AU18,YEAR(AU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU17=1,\"янв\",IF(AU17=2,\"фев\",IF(AU17=3,\"мар\",IF(AU17=4,\"апр\",IF(AU17=5,\"май\",IF(AU17=6,\"июн\",IF(AU17=7,\"июл\",IF(AU17=8,\"авг\",IF(AU17=9,\"сен\",IF(AU17=10,\"окт\",IF(AU17=11,\"ноя\",\"дек\")))))))))))&AU18,IF($Q$16=Lists!$I$19,AU20,IF($Q$16=Lists!$I$20,(INT((AU17-1)/3)+1)&\"кв\"&AU18&\"г\",IF($Q$16=Lists!$I$21,AU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AU20)&\"г.\",\"\")))))))","v":"2023-03-01"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AV20)=1,\"вс\",IF(WEEKDAY(AV20)=2,\"пн\",IF(WEEKDAY(AV20)=3,\"вт\",IF(WEEKDAY(AV20)=4,\"ср\",IF(WEEKDAY(AV20)=5,\"чт\",IF(WEEKDAY(AV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AV17,MONTH(AV20),$Z18:AV18,YEAR(AV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV17=1,\"янв\",IF(AV17=2,\"фев\",IF(AV17=3,\"мар\",IF(AV17=4,\"апр\",IF(AV17=5,\"май\",IF(AV17=6,\"июн\",IF(AV17=7,\"июл\",IF(AV17=8,\"авг\",IF(AV17=9,\"сен\",IF(AV17=10,\"окт\",IF(AV17=11,\"ноя\",\"дек\")))))))))))&AV18,IF($Q$16=Lists!$I$19,AV20,IF($Q$16=Lists!$I$20,(INT((AV17-1)/3)+1)&\"кв\"&AV18&\"г\",IF($Q$16=Lists!$I$21,AV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AV20)&\"г.\",\"\")))))))","v":"2023-04-01"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AW20)=1,\"вс\",IF(WEEKDAY(AW20)=2,\"пн\",IF(WEEKDAY(AW20)=3,\"вт\",IF(WEEKDAY(AW20)=4,\"ср\",IF(WEEKDAY(AW20)=5,\"чт\",IF(WEEKDAY(AW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AW17,MONTH(AW20),$Z18:AW18,YEAR(AW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW17=1,\"янв\",IF(AW17=2,\"фев\",IF(AW17=3,\"мар\",IF(AW17=4,\"апр\",IF(AW17=5,\"май\",IF(AW17=6,\"июн\",IF(AW17=7,\"июл\",IF(AW17=8,\"авг\",IF(AW17=9,\"сен\",IF(AW17=10,\"окт\",IF(AW17=11,\"ноя\",\"дек\")))))))))))&AW18,IF($Q$16=Lists!$I$19,AW20,IF($Q$16=Lists!$I$20,(INT((AW17-1)/3)+1)&\"кв\"&AW18&\"г\",IF($Q$16=Lists!$I$21,AW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AW20)&\"г.\",\"\")))))))","v":"2023-05-01"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AX20)=1,\"вс\",IF(WEEKDAY(AX20)=2,\"пн\",IF(WEEKDAY(AX20)=3,\"вт\",IF(WEEKDAY(AX20)=4,\"ср\",IF(WEEKDAY(AX20)=5,\"чт\",IF(WEEKDAY(AX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AX17,MONTH(AX20),$Z18:AX18,YEAR(AX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX17=1,\"янв\",IF(AX17=2,\"фев\",IF(AX17=3,\"мар\",IF(AX17=4,\"апр\",IF(AX17=5,\"май\",IF(AX17=6,\"июн\",IF(AX17=7,\"июл\",IF(AX17=8,\"авг\",IF(AX17=9,\"сен\",IF(AX17=10,\"окт\",IF(AX17=11,\"ноя\",\"дек\")))))))))))&AX18,IF($Q$16=Lists!$I$19,AX20,IF($Q$16=Lists!$I$20,(INT((AX17-1)/3)+1)&\"кв\"&AX18&\"г\",IF($Q$16=Lists!$I$21,AX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AX20)&\"г.\",\"\")))))))","v":"2023-06-01"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AY20)=1,\"вс\",IF(WEEKDAY(AY20)=2,\"пн\",IF(WEEKDAY(AY20)=3,\"вт\",IF(WEEKDAY(AY20)=4,\"ср\",IF(WEEKDAY(AY20)=5,\"чт\",IF(WEEKDAY(AY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AY17,MONTH(AY20),$Z18:AY18,YEAR(AY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY17=1,\"янв\",IF(AY17=2,\"фев\",IF(AY17=3,\"мар\",IF(AY17=4,\"апр\",IF(AY17=5,\"май\",IF(AY17=6,\"июн\",IF(AY17=7,\"июл\",IF(AY17=8,\"авг\",IF(AY17=9,\"сен\",IF(AY17=10,\"окт\",IF(AY17=11,\"ноя\",\"дек\")))))))))))&AY18,IF($Q$16=Lists!$I$19,AY20,IF($Q$16=Lists!$I$20,(INT((AY17-1)/3)+1)&\"кв\"&AY18&\"г\",IF($Q$16=Lists!$I$21,AY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AY20)&\"г.\",\"\")))))))","v":"2023-07-01"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AZ20)=1,\"вс\",IF(WEEKDAY(AZ20)=2,\"пн\",IF(WEEKDAY(AZ20)=3,\"вт\",IF(WEEKDAY(AZ20)=4,\"ср\",IF(WEEKDAY(AZ20)=5,\"чт\",IF(WEEKDAY(AZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AZ17,MONTH(AZ20),$Z18:AZ18,YEAR(AZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ17=1,\"янв\",IF(AZ17=2,\"фев\",IF(AZ17=3,\"мар\",IF(AZ17=4,\"апр\",IF(AZ17=5,\"май\",IF(AZ17=6,\"июн\",IF(AZ17=7,\"июл\",IF(AZ17=8,\"авг\",IF(AZ17=9,\"сен\",IF(AZ17=10,\"окт\",IF(AZ17=11,\"ноя\",\"дек\")))))))))))&AZ18,IF($Q$16=Lists!$I$19,AZ20,IF($Q$16=Lists!$I$20,(INT((AZ17-1)/3)+1)&\"кв\"&AZ18&\"г\",IF($Q$16=Lists!$I$21,AZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AZ20)&\"г.\",\"\")))))))","v":"2023-08-01"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BA20)=1,\"вс\",IF(WEEKDAY(BA20)=2,\"пн\",IF(WEEKDAY(BA20)=3,\"вт\",IF(WEEKDAY(BA20)=4,\"ср\",IF(WEEKDAY(BA20)=5,\"чт\",IF(WEEKDAY(BA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BA17,MONTH(BA20),$Z18:BA18,YEAR(BA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA17=1,\"янв\",IF(BA17=2,\"фев\",IF(BA17=3,\"мар\",IF(BA17=4,\"апр\",IF(BA17=5,\"май\",IF(BA17=6,\"июн\",IF(BA17=7,\"июл\",IF(BA17=8,\"авг\",IF(BA17=9,\"сен\",IF(BA17=10,\"окт\",IF(BA17=11,\"ноя\",\"дек\")))))))))))&BA18,IF($Q$16=Lists!$I$19,BA20,IF($Q$16=Lists!$I$20,(INT((BA17-1)/3)+1)&\"кв\"&BA18&\"г\",IF($Q$16=Lists!$I$21,BA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BA20)&\"г.\",\"\")))))))","v":"2023-09-01"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BB20)=1,\"вс\",IF(WEEKDAY(BB20)=2,\"пн\",IF(WEEKDAY(BB20)=3,\"вт\",IF(WEEKDAY(BB20)=4,\"ср\",IF(WEEKDAY(BB20)=5,\"чт\",IF(WEEKDAY(BB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BB17,MONTH(BB20),$Z18:BB18,YEAR(BB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB17=1,\"янв\",IF(BB17=2,\"фев\",IF(BB17=3,\"мар\",IF(BB17=4,\"апр\",IF(BB17=5,\"май\",IF(BB17=6,\"июн\",IF(BB17=7,\"июл\",IF(BB17=8,\"авг\",IF(BB17=9,\"сен\",IF(BB17=10,\"окт\",IF(BB17=11,\"ноя\",\"дек\")))))))))))&BB18,IF($Q$16=Lists!$I$19,BB20,IF($Q$16=Lists!$I$20,(INT((BB17-1)/3)+1)&\"кв\"&BB18&\"г\",IF($Q$16=Lists!$I$21,BB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BB20)&\"г.\",\"\")))))))","v":"2023-10-01"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BC20)=1,\"вс\",IF(WEEKDAY(BC20)=2,\"пн\",IF(WEEKDAY(BC20)=3,\"вт\",IF(WEEKDAY(BC20)=4,\"ср\",IF(WEEKDAY(BC20)=5,\"чт\",IF(WEEKDAY(BC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BC17,MONTH(BC20),$Z18:BC18,YEAR(BC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC17=1,\"янв\",IF(BC17=2,\"фев\",IF(BC17=3,\"мар\",IF(BC17=4,\"апр\",IF(BC17=5,\"май\",IF(BC17=6,\"июн\",IF(BC17=7,\"июл\",IF(BC17=8,\"авг\",IF(BC17=9,\"сен\",IF(BC17=10,\"окт\",IF(BC17=11,\"ноя\",\"дек\")))))))))))&BC18,IF($Q$16=Lists!$I$19,BC20,IF($Q$16=Lists!$I$20,(INT((BC17-1)/3)+1)&\"кв\"&BC18&\"г\",IF($Q$16=Lists!$I$21,BC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BC20)&\"г.\",\"\")))))))","v":"2023-11-01"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BD20)=1,\"вс\",IF(WEEKDAY(BD20)=2,\"пн\",IF(WEEKDAY(BD20)=3,\"вт\",IF(WEEKDAY(BD20)=4,\"ср\",IF(WEEKDAY(BD20)=5,\"чт\",IF(WEEKDAY(BD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BD17,MONTH(BD20),$Z18:BD18,YEAR(BD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD17=1,\"янв\",IF(BD17=2,\"фев\",IF(BD17=3,\"мар\",IF(BD17=4,\"апр\",IF(BD17=5,\"май\",IF(BD17=6,\"июн\",IF(BD17=7,\"июл\",IF(BD17=8,\"авг\",IF(BD17=9,\"сен\",IF(BD17=10,\"окт\",IF(BD17=11,\"ноя\",\"дек\")))))))))))&BD18,IF($Q$16=Lists!$I$19,BD20,IF($Q$16=Lists!$I$20,(INT((BD17-1)/3)+1)&\"кв\"&BD18&\"г\",IF($Q$16=Lists!$I$21,BD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BD20)&\"г.\",\"\")))))))","v":"2023-12-01"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BE20)=1,\"вс\",IF(WEEKDAY(BE20)=2,\"пн\",IF(WEEKDAY(BE20)=3,\"вт\",IF(WEEKDAY(BE20)=4,\"ср\",IF(WEEKDAY(BE20)=5,\"чт\",IF(WEEKDAY(BE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BE17,MONTH(BE20),$Z18:BE18,YEAR(BE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE17=1,\"янв\",IF(BE17=2,\"фев\",IF(BE17=3,\"мар\",IF(BE17=4,\"апр\",IF(BE17=5,\"май\",IF(BE17=6,\"июн\",IF(BE17=7,\"июл\",IF(BE17=8,\"авг\",IF(BE17=9,\"сен\",IF(BE17=10,\"окт\",IF(BE17=11,\"ноя\",\"дек\")))))))))))&BE18,IF($Q$16=Lists!$I$19,BE20,IF($Q$16=Lists!$I$20,(INT((BE17-1)/3)+1)&\"кв\"&BE18&\"г\",IF($Q$16=Lists!$I$21,BE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BE20)&\"г.\",\"\")))))))","v":"2024-01-01"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BF20)=1,\"вс\",IF(WEEKDAY(BF20)=2,\"пн\",IF(WEEKDAY(BF20)=3,\"вт\",IF(WEEKDAY(BF20)=4,\"ср\",IF(WEEKDAY(BF20)=5,\"чт\",IF(WEEKDAY(BF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BF17,MONTH(BF20),$Z18:BF18,YEAR(BF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF17=1,\"янв\",IF(BF17=2,\"фев\",IF(BF17=3,\"мар\",IF(BF17=4,\"апр\",IF(BF17=5,\"май\",IF(BF17=6,\"июн\",IF(BF17=7,\"июл\",IF(BF17=8,\"авг\",IF(BF17=9,\"сен\",IF(BF17=10,\"окт\",IF(BF17=11,\"ноя\",\"дек\")))))))))))&BF18,IF($Q$16=Lists!$I$19,BF20,IF($Q$16=Lists!$I$20,(INT((BF17-1)/3)+1)&\"кв\"&BF18&\"г\",IF($Q$16=Lists!$I$21,BF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BF20)&\"г.\",\"\")))))))","v":"2024-02-01"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BG20)=1,\"вс\",IF(WEEKDAY(BG20)=2,\"пн\",IF(WEEKDAY(BG20)=3,\"вт\",IF(WEEKDAY(BG20)=4,\"ср\",IF(WEEKDAY(BG20)=5,\"чт\",IF(WEEKDAY(BG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BG17,MONTH(BG20),$Z18:BG18,YEAR(BG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG17=1,\"янв\",IF(BG17=2,\"фев\",IF(BG17=3,\"мар\",IF(BG17=4,\"апр\",IF(BG17=5,\"май\",IF(BG17=6,\"июн\",IF(BG17=7,\"июл\",IF(BG17=8,\"авг\",IF(BG17=9,\"сен\",IF(BG17=10,\"окт\",IF(BG17=11,\"ноя\",\"дек\")))))))))))&BG18,IF($Q$16=Lists!$I$19,BG20,IF($Q$16=Lists!$I$20,(INT((BG17-1)/3)+1)&\"кв\"&BG18&\"г\",IF($Q$16=Lists!$I$21,BG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BG20)&\"г.\",\"\")))))))","v":"2024-03-01"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BH20)=1,\"вс\",IF(WEEKDAY(BH20)=2,\"пн\",IF(WEEKDAY(BH20)=3,\"вт\",IF(WEEKDAY(BH20)=4,\"ср\",IF(WEEKDAY(BH20)=5,\"чт\",IF(WEEKDAY(BH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BH17,MONTH(BH20),$Z18:BH18,YEAR(BH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH17=1,\"янв\",IF(BH17=2,\"фев\",IF(BH17=3,\"мар\",IF(BH17=4,\"апр\",IF(BH17=5,\"май\",IF(BH17=6,\"июн\",IF(BH17=7,\"июл\",IF(BH17=8,\"авг\",IF(BH17=9,\"сен\",IF(BH17=10,\"окт\",IF(BH17=11,\"ноя\",\"дек\")))))))))))&BH18,IF($Q$16=Lists!$I$19,BH20,IF($Q$16=Lists!$I$20,(INT((BH17-1)/3)+1)&\"кв\"&BH18&\"г\",IF($Q$16=Lists!$I$21,BH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BH20)&\"г.\",\"\")))))))","v":"2024-04-01"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BI20)=1,\"вс\",IF(WEEKDAY(BI20)=2,\"пн\",IF(WEEKDAY(BI20)=3,\"вт\",IF(WEEKDAY(BI20)=4,\"ср\",IF(WEEKDAY(BI20)=5,\"чт\",IF(WEEKDAY(BI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BI17,MONTH(BI20),$Z18:BI18,YEAR(BI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI17=1,\"янв\",IF(BI17=2,\"фев\",IF(BI17=3,\"мар\",IF(BI17=4,\"апр\",IF(BI17=5,\"май\",IF(BI17=6,\"июн\",IF(BI17=7,\"июл\",IF(BI17=8,\"авг\",IF(BI17=9,\"сен\",IF(BI17=10,\"окт\",IF(BI17=11,\"ноя\",\"дек\")))))))))))&BI18,IF($Q$16=Lists!$I$19,BI20,IF($Q$16=Lists!$I$20,(INT((BI17-1)/3)+1)&\"кв\"&BI18&\"г\",IF($Q$16=Lists!$I$21,BI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BI20)&\"г.\",\"\")))))))","v":"2024-05-01"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BJ20)=1,\"вс\",IF(WEEKDAY(BJ20)=2,\"пн\",IF(WEEKDAY(BJ20)=3,\"вт\",IF(WEEKDAY(BJ20)=4,\"ср\",IF(WEEKDAY(BJ20)=5,\"чт\",IF(WEEKDAY(BJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BJ17,MONTH(BJ20),$Z18:BJ18,YEAR(BJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ17=1,\"янв\",IF(BJ17=2,\"фев\",IF(BJ17=3,\"мар\",IF(BJ17=4,\"апр\",IF(BJ17=5,\"май\",IF(BJ17=6,\"июн\",IF(BJ17=7,\"июл\",IF(BJ17=8,\"авг\",IF(BJ17=9,\"сен\",IF(BJ17=10,\"окт\",IF(BJ17=11,\"ноя\",\"дек\")))))))))))&BJ18,IF($Q$16=Lists!$I$19,BJ20,IF($Q$16=Lists!$I$20,(INT((BJ17-1)/3)+1)&\"кв\"&BJ18&\"г\",IF($Q$16=Lists!$I$21,BJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BJ20)&\"г.\",\"\")))))))","v":"2024-06-01"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BK20)=1,\"вс\",IF(WEEKDAY(BK20)=2,\"пн\",IF(WEEKDAY(BK20)=3,\"вт\",IF(WEEKDAY(BK20)=4,\"ср\",IF(WEEKDAY(BK20)=5,\"чт\",IF(WEEKDAY(BK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BK17,MONTH(BK20),$Z18:BK18,YEAR(BK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK17=1,\"янв\",IF(BK17=2,\"фев\",IF(BK17=3,\"мар\",IF(BK17=4,\"апр\",IF(BK17=5,\"май\",IF(BK17=6,\"июн\",IF(BK17=7,\"июл\",IF(BK17=8,\"авг\",IF(BK17=9,\"сен\",IF(BK17=10,\"окт\",IF(BK17=11,\"ноя\",\"дек\")))))))))))&BK18,IF($Q$16=Lists!$I$19,BK20,IF($Q$16=Lists!$I$20,(INT((BK17-1)/3)+1)&\"кв\"&BK18&\"г\",IF($Q$16=Lists!$I$21,BK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BK20)&\"г.\",\"\")))))))","v":"2024-07-01"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BL20)=1,\"вс\",IF(WEEKDAY(BL20)=2,\"пн\",IF(WEEKDAY(BL20)=3,\"вт\",IF(WEEKDAY(BL20)=4,\"ср\",IF(WEEKDAY(BL20)=5,\"чт\",IF(WEEKDAY(BL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BL17,MONTH(BL20),$Z18:BL18,YEAR(BL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL17=1,\"янв\",IF(BL17=2,\"фев\",IF(BL17=3,\"мар\",IF(BL17=4,\"апр\",IF(BL17=5,\"май\",IF(BL17=6,\"июн\",IF(BL17=7,\"июл\",IF(BL17=8,\"авг\",IF(BL17=9,\"сен\",IF(BL17=10,\"окт\",IF(BL17=11,\"ноя\",\"дек\")))))))))))&BL18,IF($Q$16=Lists!$I$19,BL20,IF($Q$16=Lists!$I$20,(INT((BL17-1)/3)+1)&\"кв\"&BL18&\"г\",IF($Q$16=Lists!$I$21,BL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BL20)&\"г.\",\"\")))))))","v":"2024-08-01"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BM20)=1,\"вс\",IF(WEEKDAY(BM20)=2,\"пн\",IF(WEEKDAY(BM20)=3,\"вт\",IF(WEEKDAY(BM20)=4,\"ср\",IF(WEEKDAY(BM20)=5,\"чт\",IF(WEEKDAY(BM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BM17,MONTH(BM20),$Z18:BM18,YEAR(BM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM17=1,\"янв\",IF(BM17=2,\"фев\",IF(BM17=3,\"мар\",IF(BM17=4,\"апр\",IF(BM17=5,\"май\",IF(BM17=6,\"июн\",IF(BM17=7,\"июл\",IF(BM17=8,\"авг\",IF(BM17=9,\"сен\",IF(BM17=10,\"окт\",IF(BM17=11,\"ноя\",\"дек\")))))))))))&BM18,IF($Q$16=Lists!$I$19,BM20,IF($Q$16=Lists!$I$20,(INT((BM17-1)/3)+1)&\"кв\"&BM18&\"г\",IF($Q$16=Lists!$I$21,BM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BM20)&\"г.\",\"\")))))))","v":"2024-09-01"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BN20)=1,\"вс\",IF(WEEKDAY(BN20)=2,\"пн\",IF(WEEKDAY(BN20)=3,\"вт\",IF(WEEKDAY(BN20)=4,\"ср\",IF(WEEKDAY(BN20)=5,\"чт\",IF(WEEKDAY(BN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BN17,MONTH(BN20),$Z18:BN18,YEAR(BN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN17=1,\"янв\",IF(BN17=2,\"фев\",IF(BN17=3,\"мар\",IF(BN17=4,\"апр\",IF(BN17=5,\"май\",IF(BN17=6,\"июн\",IF(BN17=7,\"июл\",IF(BN17=8,\"авг\",IF(BN17=9,\"сен\",IF(BN17=10,\"окт\",IF(BN17=11,\"ноя\",\"дек\")))))))))))&BN18,IF($Q$16=Lists!$I$19,BN20,IF($Q$16=Lists!$I$20,(INT((BN17-1)/3)+1)&\"кв\"&BN18&\"г\",IF($Q$16=Lists!$I$21,BN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BN20)&\"г.\",\"\")))))))","v":"2024-10-01"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BO20)=1,\"вс\",IF(WEEKDAY(BO20)=2,\"пн\",IF(WEEKDAY(BO20)=3,\"вт\",IF(WEEKDAY(BO20)=4,\"ср\",IF(WEEKDAY(BO20)=5,\"чт\",IF(WEEKDAY(BO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BO17,MONTH(BO20),$Z18:BO18,YEAR(BO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO17=1,\"янв\",IF(BO17=2,\"фев\",IF(BO17=3,\"мар\",IF(BO17=4,\"апр\",IF(BO17=5,\"май\",IF(BO17=6,\"июн\",IF(BO17=7,\"июл\",IF(BO17=8,\"авг\",IF(BO17=9,\"сен\",IF(BO17=10,\"окт\",IF(BO17=11,\"ноя\",\"дек\")))))))))))&BO18,IF($Q$16=Lists!$I$19,BO20,IF($Q$16=Lists!$I$20,(INT((BO17-1)/3)+1)&\"кв\"&BO18&\"г\",IF($Q$16=Lists!$I$21,BO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BO20)&\"г.\",\"\")))))))","v":"2024-11-01"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BP20)=1,\"вс\",IF(WEEKDAY(BP20)=2,\"пн\",IF(WEEKDAY(BP20)=3,\"вт\",IF(WEEKDAY(BP20)=4,\"ср\",IF(WEEKDAY(BP20)=5,\"чт\",IF(WEEKDAY(BP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BP17,MONTH(BP20),$Z18:BP18,YEAR(BP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP17=1,\"янв\",IF(BP17=2,\"фев\",IF(BP17=3,\"мар\",IF(BP17=4,\"апр\",IF(BP17=5,\"май\",IF(BP17=6,\"июн\",IF(BP17=7,\"июл\",IF(BP17=8,\"авг\",IF(BP17=9,\"сен\",IF(BP17=10,\"окт\",IF(BP17=11,\"ноя\",\"дек\")))))))))))&BP18,IF($Q$16=Lists!$I$19,BP20,IF($Q$16=Lists!$I$20,(INT((BP17-1)/3)+1)&\"кв\"&BP18&\"г\",IF($Q$16=Lists!$I$21,BP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BP20)&\"г.\",\"\")))))))","v":"2024-12-01"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BQ20)=1,\"вс\",IF(WEEKDAY(BQ20)=2,\"пн\",IF(WEEKDAY(BQ20)=3,\"вт\",IF(WEEKDAY(BQ20)=4,\"ср\",IF(WEEKDAY(BQ20)=5,\"чт\",IF(WEEKDAY(BQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BQ17,MONTH(BQ20),$Z18:BQ18,YEAR(BQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ17=1,\"янв\",IF(BQ17=2,\"фев\",IF(BQ17=3,\"мар\",IF(BQ17=4,\"апр\",IF(BQ17=5,\"май\",IF(BQ17=6,\"июн\",IF(BQ17=7,\"июл\",IF(BQ17=8,\"авг\",IF(BQ17=9,\"сен\",IF(BQ17=10,\"окт\",IF(BQ17=11,\"ноя\",\"дек\")))))))))))&BQ18,IF($Q$16=Lists!$I$19,BQ20,IF($Q$16=Lists!$I$20,(INT((BQ17-1)/3)+1)&\"кв\"&BQ18&\"г\",IF($Q$16=Lists!$I$21,BQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BQ20)&\"г.\",\"\")))))))","v":"2025-01-01"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BR20)=1,\"вс\",IF(WEEKDAY(BR20)=2,\"пн\",IF(WEEKDAY(BR20)=3,\"вт\",IF(WEEKDAY(BR20)=4,\"ср\",IF(WEEKDAY(BR20)=5,\"чт\",IF(WEEKDAY(BR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BR17,MONTH(BR20),$Z18:BR18,YEAR(BR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR17=1,\"янв\",IF(BR17=2,\"фев\",IF(BR17=3,\"мар\",IF(BR17=4,\"апр\",IF(BR17=5,\"май\",IF(BR17=6,\"июн\",IF(BR17=7,\"июл\",IF(BR17=8,\"авг\",IF(BR17=9,\"сен\",IF(BR17=10,\"окт\",IF(BR17=11,\"ноя\",\"дек\")))))))))))&BR18,IF($Q$16=Lists!$I$19,BR20,IF($Q$16=Lists!$I$20,(INT((BR17-1)/3)+1)&\"кв\"&BR18&\"г\",IF($Q$16=Lists!$I$21,BR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BR20)&\"г.\",\"\")))))))","v":"2025-02-01"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BS20)=1,\"вс\",IF(WEEKDAY(BS20)=2,\"пн\",IF(WEEKDAY(BS20)=3,\"вт\",IF(WEEKDAY(BS20)=4,\"ср\",IF(WEEKDAY(BS20)=5,\"чт\",IF(WEEKDAY(BS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BS17,MONTH(BS20),$Z18:BS18,YEAR(BS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS17=1,\"янв\",IF(BS17=2,\"фев\",IF(BS17=3,\"мар\",IF(BS17=4,\"апр\",IF(BS17=5,\"май\",IF(BS17=6,\"июн\",IF(BS17=7,\"июл\",IF(BS17=8,\"авг\",IF(BS17=9,\"сен\",IF(BS17=10,\"окт\",IF(BS17=11,\"ноя\",\"дек\")))))))))))&BS18,IF($Q$16=Lists!$I$19,BS20,IF($Q$16=Lists!$I$20,(INT((BS17-1)/3)+1)&\"кв\"&BS18&\"г\",IF($Q$16=Lists!$I$21,BS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BS20)&\"г.\",\"\")))))))","v":"2025-03-01"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BT20)=1,\"вс\",IF(WEEKDAY(BT20)=2,\"пн\",IF(WEEKDAY(BT20)=3,\"вт\",IF(WEEKDAY(BT20)=4,\"ср\",IF(WEEKDAY(BT20)=5,\"чт\",IF(WEEKDAY(BT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BT17,MONTH(BT20),$Z18:BT18,YEAR(BT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT17=1,\"янв\",IF(BT17=2,\"фев\",IF(BT17=3,\"мар\",IF(BT17=4,\"апр\",IF(BT17=5,\"май\",IF(BT17=6,\"июн\",IF(BT17=7,\"июл\",IF(BT17=8,\"авг\",IF(BT17=9,\"сен\",IF(BT17=10,\"окт\",IF(BT17=11,\"ноя\",\"дек\")))))))))))&BT18,IF($Q$16=Lists!$I$19,BT20,IF($Q$16=Lists!$I$20,(INT((BT17-1)/3)+1)&\"кв\"&BT18&\"г\",IF($Q$16=Lists!$I$21,BT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BT20)&\"г.\",\"\")))))))","v":"2025-04-01"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BU20)=1,\"вс\",IF(WEEKDAY(BU20)=2,\"пн\",IF(WEEKDAY(BU20)=3,\"вт\",IF(WEEKDAY(BU20)=4,\"ср\",IF(WEEKDAY(BU20)=5,\"чт\",IF(WEEKDAY(BU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BU17,MONTH(BU20),$Z18:BU18,YEAR(BU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU17=1,\"янв\",IF(BU17=2,\"фев\",IF(BU17=3,\"мар\",IF(BU17=4,\"апр\",IF(BU17=5,\"май\",IF(BU17=6,\"июн\",IF(BU17=7,\"июл\",IF(BU17=8,\"авг\",IF(BU17=9,\"сен\",IF(BU17=10,\"окт\",IF(BU17=11,\"ноя\",\"дек\")))))))))))&BU18,IF($Q$16=Lists!$I$19,BU20,IF($Q$16=Lists!$I$20,(INT((BU17-1)/3)+1)&\"кв\"&BU18&\"г\",IF($Q$16=Lists!$I$21,BU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BU20)&\"г.\",\"\")))))))","v":"2025-05-01"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BV20)=1,\"вс\",IF(WEEKDAY(BV20)=2,\"пн\",IF(WEEKDAY(BV20)=3,\"вт\",IF(WEEKDAY(BV20)=4,\"ср\",IF(WEEKDAY(BV20)=5,\"чт\",IF(WEEKDAY(BV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BV17,MONTH(BV20),$Z18:BV18,YEAR(BV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV17=1,\"янв\",IF(BV17=2,\"фев\",IF(BV17=3,\"мар\",IF(BV17=4,\"апр\",IF(BV17=5,\"май\",IF(BV17=6,\"июн\",IF(BV17=7,\"июл\",IF(BV17=8,\"авг\",IF(BV17=9,\"сен\",IF(BV17=10,\"окт\",IF(BV17=11,\"ноя\",\"дек\")))))))))))&BV18,IF($Q$16=Lists!$I$19,BV20,IF($Q$16=Lists!$I$20,(INT((BV17-1)/3)+1)&\"кв\"&BV18&\"г\",IF($Q$16=Lists!$I$21,BV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BV20)&\"г.\",\"\")))))))","v":"2025-06-01"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BW20)=1,\"вс\",IF(WEEKDAY(BW20)=2,\"пн\",IF(WEEKDAY(BW20)=3,\"вт\",IF(WEEKDAY(BW20)=4,\"ср\",IF(WEEKDAY(BW20)=5,\"чт\",IF(WEEKDAY(BW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BW17,MONTH(BW20),$Z18:BW18,YEAR(BW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW17=1,\"янв\",IF(BW17=2,\"фев\",IF(BW17=3,\"мар\",IF(BW17=4,\"апр\",IF(BW17=5,\"май\",IF(BW17=6,\"июн\",IF(BW17=7,\"июл\",IF(BW17=8,\"авг\",IF(BW17=9,\"сен\",IF(BW17=10,\"окт\",IF(BW17=11,\"ноя\",\"дек\")))))))))))&BW18,IF($Q$16=Lists!$I$19,BW20,IF($Q$16=Lists!$I$20,(INT((BW17-1)/3)+1)&\"кв\"&BW18&\"г\",IF($Q$16=Lists!$I$21,BW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BW20)&\"г.\",\"\")))))))","v":"2025-07-01"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BX20)=1,\"вс\",IF(WEEKDAY(BX20)=2,\"пн\",IF(WEEKDAY(BX20)=3,\"вт\",IF(WEEKDAY(BX20)=4,\"ср\",IF(WEEKDAY(BX20)=5,\"чт\",IF(WEEKDAY(BX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BX17,MONTH(BX20),$Z18:BX18,YEAR(BX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX17=1,\"янв\",IF(BX17=2,\"фев\",IF(BX17=3,\"мар\",IF(BX17=4,\"апр\",IF(BX17=5,\"май\",IF(BX17=6,\"июн\",IF(BX17=7,\"июл\",IF(BX17=8,\"авг\",IF(BX17=9,\"сен\",IF(BX17=10,\"окт\",IF(BX17=11,\"ноя\",\"дек\")))))))))))&BX18,IF($Q$16=Lists!$I$19,BX20,IF($Q$16=Lists!$I$20,(INT((BX17-1)/3)+1)&\"кв\"&BX18&\"г\",IF($Q$16=Lists!$I$21,BX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BX20)&\"г.\",\"\")))))))","v":"2025-08-01"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BY20)=1,\"вс\",IF(WEEKDAY(BY20)=2,\"пн\",IF(WEEKDAY(BY20)=3,\"вт\",IF(WEEKDAY(BY20)=4,\"ср\",IF(WEEKDAY(BY20)=5,\"чт\",IF(WEEKDAY(BY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BY17,MONTH(BY20),$Z18:BY18,YEAR(BY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY17=1,\"янв\",IF(BY17=2,\"фев\",IF(BY17=3,\"мар\",IF(BY17=4,\"апр\",IF(BY17=5,\"май\",IF(BY17=6,\"июн\",IF(BY17=7,\"июл\",IF(BY17=8,\"авг\",IF(BY17=9,\"сен\",IF(BY17=10,\"окт\",IF(BY17=11,\"ноя\",\"дек\")))))))))))&BY18,IF($Q$16=Lists!$I$19,BY20,IF($Q$16=Lists!$I$20,(INT((BY17-1)/3)+1)&\"кв\"&BY18&\"г\",IF($Q$16=Lists!$I$21,BY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BY20)&\"г.\",\"\")))))))","v":"2025-09-01"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BZ20)=1,\"вс\",IF(WEEKDAY(BZ20)=2,\"пн\",IF(WEEKDAY(BZ20)=3,\"вт\",IF(WEEKDAY(BZ20)=4,\"ср\",IF(WEEKDAY(BZ20)=5,\"чт\",IF(WEEKDAY(BZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BZ17,MONTH(BZ20),$Z18:BZ18,YEAR(BZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ17=1,\"янв\",IF(BZ17=2,\"фев\",IF(BZ17=3,\"мар\",IF(BZ17=4,\"апр\",IF(BZ17=5,\"май\",IF(BZ17=6,\"июн\",IF(BZ17=7,\"июл\",IF(BZ17=8,\"авг\",IF(BZ17=9,\"сен\",IF(BZ17=10,\"окт\",IF(BZ17=11,\"ноя\",\"дек\")))))))))))&BZ18,IF($Q$16=Lists!$I$19,BZ20,IF($Q$16=Lists!$I$20,(INT((BZ17-1)/3)+1)&\"кв\"&BZ18&\"г\",IF($Q$16=Lists!$I$21,BZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BZ20)&\"г.\",\"\")))))))","v":"2025-10-01"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CA20)=1,\"вс\",IF(WEEKDAY(CA20)=2,\"пн\",IF(WEEKDAY(CA20)=3,\"вт\",IF(WEEKDAY(CA20)=4,\"ср\",IF(WEEKDAY(CA20)=5,\"чт\",IF(WEEKDAY(CA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CA17,MONTH(CA20),$Z18:CA18,YEAR(CA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA17=1,\"янв\",IF(CA17=2,\"фев\",IF(CA17=3,\"мар\",IF(CA17=4,\"апр\",IF(CA17=5,\"май\",IF(CA17=6,\"июн\",IF(CA17=7,\"июл\",IF(CA17=8,\"авг\",IF(CA17=9,\"сен\",IF(CA17=10,\"окт\",IF(CA17=11,\"ноя\",\"дек\")))))))))))&CA18,IF($Q$16=Lists!$I$19,CA20,IF($Q$16=Lists!$I$20,(INT((CA17-1)/3)+1)&\"кв\"&CA18&\"г\",IF($Q$16=Lists!$I$21,CA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CA20)&\"г.\",\"\")))))))","v":"2025-11-01"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CB20)=1,\"вс\",IF(WEEKDAY(CB20)=2,\"пн\",IF(WEEKDAY(CB20)=3,\"вт\",IF(WEEKDAY(CB20)=4,\"ср\",IF(WEEKDAY(CB20)=5,\"чт\",IF(WEEKDAY(CB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CB17,MONTH(CB20),$Z18:CB18,YEAR(CB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB17=1,\"янв\",IF(CB17=2,\"фев\",IF(CB17=3,\"мар\",IF(CB17=4,\"апр\",IF(CB17=5,\"май\",IF(CB17=6,\"июн\",IF(CB17=7,\"июл\",IF(CB17=8,\"авг\",IF(CB17=9,\"сен\",IF(CB17=10,\"окт\",IF(CB17=11,\"ноя\",\"дек\")))))))))))&CB18,IF($Q$16=Lists!$I$19,CB20,IF($Q$16=Lists!$I$20,(INT((CB17-1)/3)+1)&\"кв\"&CB18&\"г\",IF($Q$16=Lists!$I$21,CB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CB20)&\"г.\",\"\")))))))","v":"2025-12-01"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CC20)=1,\"вс\",IF(WEEKDAY(CC20)=2,\"пн\",IF(WEEKDAY(CC20)=3,\"вт\",IF(WEEKDAY(CC20)=4,\"ср\",IF(WEEKDAY(CC20)=5,\"чт\",IF(WEEKDAY(CC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CC17,MONTH(CC20),$Z18:CC18,YEAR(CC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC17=1,\"янв\",IF(CC17=2,\"фев\",IF(CC17=3,\"мар\",IF(CC17=4,\"апр\",IF(CC17=5,\"май\",IF(CC17=6,\"июн\",IF(CC17=7,\"июл\",IF(CC17=8,\"авг\",IF(CC17=9,\"сен\",IF(CC17=10,\"окт\",IF(CC17=11,\"ноя\",\"дек\")))))))))))&CC18,IF($Q$16=Lists!$I$19,CC20,IF($Q$16=Lists!$I$20,(INT((CC17-1)/3)+1)&\"кв\"&CC18&\"г\",IF($Q$16=Lists!$I$21,CC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CC20)&\"г.\",\"\")))))))","v":"2026-01-01"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CD20)=1,\"вс\",IF(WEEKDAY(CD20)=2,\"пн\",IF(WEEKDAY(CD20)=3,\"вт\",IF(WEEKDAY(CD20)=4,\"ср\",IF(WEEKDAY(CD20)=5,\"чт\",IF(WEEKDAY(CD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CD17,MONTH(CD20),$Z18:CD18,YEAR(CD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD17=1,\"янв\",IF(CD17=2,\"фев\",IF(CD17=3,\"мар\",IF(CD17=4,\"апр\",IF(CD17=5,\"май\",IF(CD17=6,\"июн\",IF(CD17=7,\"июл\",IF(CD17=8,\"авг\",IF(CD17=9,\"сен\",IF(CD17=10,\"окт\",IF(CD17=11,\"ноя\",\"дек\")))))))))))&CD18,IF($Q$16=Lists!$I$19,CD20,IF($Q$16=Lists!$I$20,(INT((CD17-1)/3)+1)&\"кв\"&CD18&\"г\",IF($Q$16=Lists!$I$21,CD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CD20)&\"г.\",\"\")))))))","v":"2026-02-01"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CE20)=1,\"вс\",IF(WEEKDAY(CE20)=2,\"пн\",IF(WEEKDAY(CE20)=3,\"вт\",IF(WEEKDAY(CE20)=4,\"ср\",IF(WEEKDAY(CE20)=5,\"чт\",IF(WEEKDAY(CE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CE17,MONTH(CE20),$Z18:CE18,YEAR(CE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE17=1,\"янв\",IF(CE17=2,\"фев\",IF(CE17=3,\"мар\",IF(CE17=4,\"апр\",IF(CE17=5,\"май\",IF(CE17=6,\"июн\",IF(CE17=7,\"июл\",IF(CE17=8,\"авг\",IF(CE17=9,\"сен\",IF(CE17=10,\"окт\",IF(CE17=11,\"ноя\",\"дек\")))))))))))&CE18,IF($Q$16=Lists!$I$19,CE20,IF($Q$16=Lists!$I$20,(INT((CE17-1)/3)+1)&\"кв\"&CE18&\"г\",IF($Q$16=Lists!$I$21,CE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CE20)&\"г.\",\"\")))))))","v":"2026-03-01"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CF20)=1,\"вс\",IF(WEEKDAY(CF20)=2,\"пн\",IF(WEEKDAY(CF20)=3,\"вт\",IF(WEEKDAY(CF20)=4,\"ср\",IF(WEEKDAY(CF20)=5,\"чт\",IF(WEEKDAY(CF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CF17,MONTH(CF20),$Z18:CF18,YEAR(CF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF17=1,\"янв\",IF(CF17=2,\"фев\",IF(CF17=3,\"мар\",IF(CF17=4,\"апр\",IF(CF17=5,\"май\",IF(CF17=6,\"июн\",IF(CF17=7,\"июл\",IF(CF17=8,\"авг\",IF(CF17=9,\"сен\",IF(CF17=10,\"окт\",IF(CF17=11,\"ноя\",\"дек\")))))))))))&CF18,IF($Q$16=Lists!$I$19,CF20,IF($Q$16=Lists!$I$20,(INT((CF17-1)/3)+1)&\"кв\"&CF18&\"г\",IF($Q$16=Lists!$I$21,CF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CF20)&\"г.\",\"\")))))))","v":"2026-04-01"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CG20)=1,\"вс\",IF(WEEKDAY(CG20)=2,\"пн\",IF(WEEKDAY(CG20)=3,\"вт\",IF(WEEKDAY(CG20)=4,\"ср\",IF(WEEKDAY(CG20)=5,\"чт\",IF(WEEKDAY(CG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CG17,MONTH(CG20),$Z18:CG18,YEAR(CG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG17=1,\"янв\",IF(CG17=2,\"фев\",IF(CG17=3,\"мар\",IF(CG17=4,\"апр\",IF(CG17=5,\"май\",IF(CG17=6,\"июн\",IF(CG17=7,\"июл\",IF(CG17=8,\"авг\",IF(CG17=9,\"сен\",IF(CG17=10,\"окт\",IF(CG17=11,\"ноя\",\"дек\")))))))))))&CG18,IF($Q$16=Lists!$I$19,CG20,IF($Q$16=Lists!$I$20,(INT((CG17-1)/3)+1)&\"кв\"&CG18&\"г\",IF($Q$16=Lists!$I$21,CG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CG20)&\"г.\",\"\")))))))","v":"2026-05-01"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CH20)=1,\"вс\",IF(WEEKDAY(CH20)=2,\"пн\",IF(WEEKDAY(CH20)=3,\"вт\",IF(WEEKDAY(CH20)=4,\"ср\",IF(WEEKDAY(CH20)=5,\"чт\",IF(WEEKDAY(CH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CH17,MONTH(CH20),$Z18:CH18,YEAR(CH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH17=1,\"янв\",IF(CH17=2,\"фев\",IF(CH17=3,\"мар\",IF(CH17=4,\"апр\",IF(CH17=5,\"май\",IF(CH17=6,\"июн\",IF(CH17=7,\"июл\",IF(CH17=8,\"авг\",IF(CH17=9,\"сен\",IF(CH17=10,\"окт\",IF(CH17=11,\"ноя\",\"дек\")))))))))))&CH18,IF($Q$16=Lists!$I$19,CH20,IF($Q$16=Lists!$I$20,(INT((CH17-1)/3)+1)&\"кв\"&CH18&\"г\",IF($Q$16=Lists!$I$21,CH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CH20)&\"г.\",\"\")))))))","v":"2026-06-01"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CI20)=1,\"вс\",IF(WEEKDAY(CI20)=2,\"пн\",IF(WEEKDAY(CI20)=3,\"вт\",IF(WEEKDAY(CI20)=4,\"ср\",IF(WEEKDAY(CI20)=5,\"чт\",IF(WEEKDAY(CI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CI17,MONTH(CI20),$Z18:CI18,YEAR(CI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI17=1,\"янв\",IF(CI17=2,\"фев\",IF(CI17=3,\"мар\",IF(CI17=4,\"апр\",IF(CI17=5,\"май\",IF(CI17=6,\"июн\",IF(CI17=7,\"июл\",IF(CI17=8,\"авг\",IF(CI17=9,\"сен\",IF(CI17=10,\"окт\",IF(CI17=11,\"ноя\",\"дек\")))))))))))&CI18,IF($Q$16=Lists!$I$19,CI20,IF($Q$16=Lists!$I$20,(INT((CI17-1)/3)+1)&\"кв\"&CI18&\"г\",IF($Q$16=Lists!$I$21,CI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CI20)&\"г.\",\"\")))))))","v":"2026-07-01"},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CJ20)=1,\"вс\",IF(WEEKDAY(CJ20)=2,\"пн\",IF(WEEKDAY(CJ20)=3,\"вт\",IF(WEEKDAY(CJ20)=4,\"ср\",IF(WEEKDAY(CJ20)=5,\"чт\",IF(WEEKDAY(CJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CJ17,MONTH(CJ20),$Z18:CJ18,YEAR(CJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ17=1,\"янв\",IF(CJ17=2,\"фев\",IF(CJ17=3,\"мар\",IF(CJ17=4,\"апр\",IF(CJ17=5,\"май\",IF(CJ17=6,\"июн\",IF(CJ17=7,\"июл\",IF(CJ17=8,\"авг\",IF(CJ17=9,\"сен\",IF(CJ17=10,\"окт\",IF(CJ17=11,\"ноя\",\"дек\")))))))))))&CJ18,IF($Q$16=Lists!$I$19,CJ20,IF($Q$16=Lists!$I$20,(INT((CJ17-1)/3)+1)&\"кв\"&CJ18&\"г\",IF($Q$16=Lists!$I$21,CJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CJ20)&\"г.\",\"\")))))))","v":"2026-08-01"},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CK20)=1,\"вс\",IF(WEEKDAY(CK20)=2,\"пн\",IF(WEEKDAY(CK20)=3,\"вт\",IF(WEEKDAY(CK20)=4,\"ср\",IF(WEEKDAY(CK20)=5,\"чт\",IF(WEEKDAY(CK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CK17,MONTH(CK20),$Z18:CK18,YEAR(CK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK17=1,\"янв\",IF(CK17=2,\"фев\",IF(CK17=3,\"мар\",IF(CK17=4,\"апр\",IF(CK17=5,\"май\",IF(CK17=6,\"июн\",IF(CK17=7,\"июл\",IF(CK17=8,\"авг\",IF(CK17=9,\"сен\",IF(CK17=10,\"окт\",IF(CK17=11,\"ноя\",\"дек\")))))))))))&CK18,IF($Q$16=Lists!$I$19,CK20,IF($Q$16=Lists!$I$20,(INT((CK17-1)/3)+1)&\"кв\"&CK18&\"г\",IF($Q$16=Lists!$I$21,CK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CK20)&\"г.\",\"\")))))))","v":"2026-09-01"},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CL20)=1,\"вс\",IF(WEEKDAY(CL20)=2,\"пн\",IF(WEEKDAY(CL20)=3,\"вт\",IF(WEEKDAY(CL20)=4,\"ср\",IF(WEEKDAY(CL20)=5,\"чт\",IF(WEEKDAY(CL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CL17,MONTH(CL20),$Z18:CL18,YEAR(CL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL17=1,\"янв\",IF(CL17=2,\"фев\",IF(CL17=3,\"мар\",IF(CL17=4,\"апр\",IF(CL17=5,\"май\",IF(CL17=6,\"июн\",IF(CL17=7,\"июл\",IF(CL17=8,\"авг\",IF(CL17=9,\"сен\",IF(CL17=10,\"окт\",IF(CL17=11,\"ноя\",\"дек\")))))))))))&CL18,IF($Q$16=Lists!$I$19,CL20,IF($Q$16=Lists!$I$20,(INT((CL17-1)/3)+1)&\"кв\"&CL18&\"г\",IF($Q$16=Lists!$I$21,CL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CL20)&\"г.\",\"\")))))))","v":"2026-10-01"},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CM20)=1,\"вс\",IF(WEEKDAY(CM20)=2,\"пн\",IF(WEEKDAY(CM20)=3,\"вт\",IF(WEEKDAY(CM20)=4,\"ср\",IF(WEEKDAY(CM20)=5,\"чт\",IF(WEEKDAY(CM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CM17,MONTH(CM20),$Z18:CM18,YEAR(CM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM17=1,\"янв\",IF(CM17=2,\"фев\",IF(CM17=3,\"мар\",IF(CM17=4,\"апр\",IF(CM17=5,\"май\",IF(CM17=6,\"июн\",IF(CM17=7,\"июл\",IF(CM17=8,\"авг\",IF(CM17=9,\"сен\",IF(CM17=10,\"окт\",IF(CM17=11,\"ноя\",\"дек\")))))))))))&CM18,IF($Q$16=Lists!$I$19,CM20,IF($Q$16=Lists!$I$20,(INT((CM17-1)/3)+1)&\"кв\"&CM18&\"г\",IF($Q$16=Lists!$I$21,CM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CM20)&\"г.\",\"\")))))))","v":"2026-11-01"},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CN20)=1,\"вс\",IF(WEEKDAY(CN20)=2,\"пн\",IF(WEEKDAY(CN20)=3,\"вт\",IF(WEEKDAY(CN20)=4,\"ср\",IF(WEEKDAY(CN20)=5,\"чт\",IF(WEEKDAY(CN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CN17,MONTH(CN20),$Z18:CN18,YEAR(CN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN17=1,\"янв\",IF(CN17=2,\"фев\",IF(CN17=3,\"мар\",IF(CN17=4,\"апр\",IF(CN17=5,\"май\",IF(CN17=6,\"июн\",IF(CN17=7,\"июл\",IF(CN17=8,\"авг\",IF(CN17=9,\"сен\",IF(CN17=10,\"окт\",IF(CN17=11,\"ноя\",\"дек\")))))))))))&CN18,IF($Q$16=Lists!$I$19,CN20,IF($Q$16=Lists!$I$20,(INT((CN17-1)/3)+1)&\"кв\"&CN18&\"г\",IF($Q$16=Lists!$I$21,CN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CN20)&\"г.\",\"\")))))))","v":"2026-12-01"},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CO20)=1,\"вс\",IF(WEEKDAY(CO20)=2,\"пн\",IF(WEEKDAY(CO20)=3,\"вт\",IF(WEEKDAY(CO20)=4,\"ср\",IF(WEEKDAY(CO20)=5,\"чт\",IF(WEEKDAY(CO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CO17,MONTH(CO20),$Z18:CO18,YEAR(CO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO17=1,\"янв\",IF(CO17=2,\"фев\",IF(CO17=3,\"мар\",IF(CO17=4,\"апр\",IF(CO17=5,\"май\",IF(CO17=6,\"июн\",IF(CO17=7,\"июл\",IF(CO17=8,\"авг\",IF(CO17=9,\"сен\",IF(CO17=10,\"окт\",IF(CO17=11,\"ноя\",\"дек\")))))))))))&CO18,IF($Q$16=Lists!$I$19,CO20,IF($Q$16=Lists!$I$20,(INT((CO17-1)/3)+1)&\"кв\"&CO18&\"г\",IF($Q$16=Lists!$I$21,CO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CO20)&\"г.\",\"\")))))))","v":"2027-01-01"},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CP20)=1,\"вс\",IF(WEEKDAY(CP20)=2,\"пн\",IF(WEEKDAY(CP20)=3,\"вт\",IF(WEEKDAY(CP20)=4,\"ср\",IF(WEEKDAY(CP20)=5,\"чт\",IF(WEEKDAY(CP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CP17,MONTH(CP20),$Z18:CP18,YEAR(CP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP17=1,\"янв\",IF(CP17=2,\"фев\",IF(CP17=3,\"мар\",IF(CP17=4,\"апр\",IF(CP17=5,\"май\",IF(CP17=6,\"июн\",IF(CP17=7,\"июл\",IF(CP17=8,\"авг\",IF(CP17=9,\"сен\",IF(CP17=10,\"окт\",IF(CP17=11,\"ноя\",\"дек\")))))))))))&CP18,IF($Q$16=Lists!$I$19,CP20,IF($Q$16=Lists!$I$20,(INT((CP17-1)/3)+1)&\"кв\"&CP18&\"г\",IF($Q$16=Lists!$I$21,CP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CP20)&\"г.\",\"\")))))))","v":"2027-02-01"},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CQ20)=1,\"вс\",IF(WEEKDAY(CQ20)=2,\"пн\",IF(WEEKDAY(CQ20)=3,\"вт\",IF(WEEKDAY(CQ20)=4,\"ср\",IF(WEEKDAY(CQ20)=5,\"чт\",IF(WEEKDAY(CQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CQ17,MONTH(CQ20),$Z18:CQ18,YEAR(CQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ17=1,\"янв\",IF(CQ17=2,\"фев\",IF(CQ17=3,\"мар\",IF(CQ17=4,\"апр\",IF(CQ17=5,\"май\",IF(CQ17=6,\"июн\",IF(CQ17=7,\"июл\",IF(CQ17=8,\"авг\",IF(CQ17=9,\"сен\",IF(CQ17=10,\"окт\",IF(CQ17=11,\"ноя\",\"дек\")))))))))))&CQ18,IF($Q$16=Lists!$I$19,CQ20,IF($Q$16=Lists!$I$20,(INT((CQ17-1)/3)+1)&\"кв\"&CQ18&\"г\",IF($Q$16=Lists!$I$21,CQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CQ20)&\"г.\",\"\")))))))","v":"2027-03-01"},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CR20)=1,\"вс\",IF(WEEKDAY(CR20)=2,\"пн\",IF(WEEKDAY(CR20)=3,\"вт\",IF(WEEKDAY(CR20)=4,\"ср\",IF(WEEKDAY(CR20)=5,\"чт\",IF(WEEKDAY(CR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CR17,MONTH(CR20),$Z18:CR18,YEAR(CR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR17=1,\"янв\",IF(CR17=2,\"фев\",IF(CR17=3,\"мар\",IF(CR17=4,\"апр\",IF(CR17=5,\"май\",IF(CR17=6,\"июн\",IF(CR17=7,\"июл\",IF(CR17=8,\"авг\",IF(CR17=9,\"сен\",IF(CR17=10,\"окт\",IF(CR17=11,\"ноя\",\"дек\")))))))))))&CR18,IF($Q$16=Lists!$I$19,CR20,IF($Q$16=Lists!$I$20,(INT((CR17-1)/3)+1)&\"кв\"&CR18&\"г\",IF($Q$16=Lists!$I$21,CR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CR20)&\"г.\",\"\")))))))","v":"2027-04-01"},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CS20)=1,\"вс\",IF(WEEKDAY(CS20)=2,\"пн\",IF(WEEKDAY(CS20)=3,\"вт\",IF(WEEKDAY(CS20)=4,\"ср\",IF(WEEKDAY(CS20)=5,\"чт\",IF(WEEKDAY(CS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CS17,MONTH(CS20),$Z18:CS18,YEAR(CS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS17=1,\"янв\",IF(CS17=2,\"фев\",IF(CS17=3,\"мар\",IF(CS17=4,\"апр\",IF(CS17=5,\"май\",IF(CS17=6,\"июн\",IF(CS17=7,\"июл\",IF(CS17=8,\"авг\",IF(CS17=9,\"сен\",IF(CS17=10,\"окт\",IF(CS17=11,\"ноя\",\"дек\")))))))))))&CS18,IF($Q$16=Lists!$I$19,CS20,IF($Q$16=Lists!$I$20,(INT((CS17-1)/3)+1)&\"кв\"&CS18&\"г\",IF($Q$16=Lists!$I$21,CS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CS20)&\"г.\",\"\")))))))","v":"2027-05-01"},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CT20)=1,\"вс\",IF(WEEKDAY(CT20)=2,\"пн\",IF(WEEKDAY(CT20)=3,\"вт\",IF(WEEKDAY(CT20)=4,\"ср\",IF(WEEKDAY(CT20)=5,\"чт\",IF(WEEKDAY(CT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CT17,MONTH(CT20),$Z18:CT18,YEAR(CT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT17=1,\"янв\",IF(CT17=2,\"фев\",IF(CT17=3,\"мар\",IF(CT17=4,\"апр\",IF(CT17=5,\"май\",IF(CT17=6,\"июн\",IF(CT17=7,\"июл\",IF(CT17=8,\"авг\",IF(CT17=9,\"сен\",IF(CT17=10,\"окт\",IF(CT17=11,\"ноя\",\"дек\")))))))))))&CT18,IF($Q$16=Lists!$I$19,CT20,IF($Q$16=Lists!$I$20,(INT((CT17-1)/3)+1)&\"кв\"&CT18&\"г\",IF($Q$16=Lists!$I$21,CT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CT20)&\"г.\",\"\")))))))","v":"2027-06-01"},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CU20)=1,\"вс\",IF(WEEKDAY(CU20)=2,\"пн\",IF(WEEKDAY(CU20)=3,\"вт\",IF(WEEKDAY(CU20)=4,\"ср\",IF(WEEKDAY(CU20)=5,\"чт\",IF(WEEKDAY(CU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CU17,MONTH(CU20),$Z18:CU18,YEAR(CU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU17=1,\"янв\",IF(CU17=2,\"фев\",IF(CU17=3,\"мар\",IF(CU17=4,\"апр\",IF(CU17=5,\"май\",IF(CU17=6,\"июн\",IF(CU17=7,\"июл\",IF(CU17=8,\"авг\",IF(CU17=9,\"сен\",IF(CU17=10,\"окт\",IF(CU17=11,\"ноя\",\"дек\")))))))))))&CU18,IF($Q$16=Lists!$I$19,CU20,IF($Q$16=Lists!$I$20,(INT((CU17-1)/3)+1)&\"кв\"&CU18&\"г\",IF($Q$16=Lists!$I$21,CU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CU20)&\"г.\",\"\")))))))","v":""}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"фактический период выбрать по умолчанию?",null,null,null,null,null,null,{"$f":"IF($Q$25=Lists!$M$16,\"*\",\"\")","v":""},"да","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA28=\"\",\"\",MIN($Z28:$CV28))","v":""},null,null,{"$f":"IF(AA29=\"\",\"\",AA20)","v":""},{"$f":"IF(AB29=\"\",\"\",AB20)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN29=\"\",\"\",CN20)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA29=\"\",\"\",MAX($Z29:$CV29))","v":""},null,null,{"$f":"IF($Q$25=Lists!$M$16,IF(AA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CU21,\"\"),\"\")","v":""}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"по умолчанию - сегодняшний день",null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2021-02-22"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"задать вручную дату окончания периода",null,null,null,null,null,null,{"$f":"IF(AND($Q$25=Lists!$M$16,$Q$26=Lists!$M$17),\"*\",\"\")","v":""},"2020-10-31",null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z31:Z31)+1","v":1},{"$f":"MAX($Z31:AA31)+1","v":2},{"$f":"MAX($Z31:AB31)+1","v":3},{"$f":"MAX($Z31:AC31)+1","v":4},{"$f":"MAX($Z31:AD31)+1","v":5},{"$f":"MAX($Z31:AE31)+1","v":6},{"$f":"MAX($Z31:AF31)+1","v":7},{"$f":"MAX($Z31:AG31)+1","v":8},{"$f":"MAX($Z31:AH31)+1","v":9},{"$f":"MAX($Z31:AI31)+1","v":10},{"$f":"MAX($Z31:AJ31)+1","v":11},{"$f":"MAX($Z31:AK31)+1","v":12},{"$f":"MAX($Z31:AL31)+1","v":13},{"$f":"MAX($Z31:AM31)+1","v":14},{"$f":"MAX($Z31:AN31)+1","v":15},{"$f":"MAX($Z31:AO31)+1","v":16},{"$f":"MAX($Z31:AP31)+1","v":17},{"$f":"MAX($Z31:AQ31)+1","v":18},{"$f":"MAX($Z31:AR31)+1","v":19},{"$f":"MAX($Z31:AS31)+1","v":20},{"$f":"MAX($Z31:AT31)+1","v":21},{"$f":"MAX($Z31:AU31)+1","v":22},{"$f":"MAX($Z31:AV31)+1","v":23},{"$f":"MAX($Z31:AW31)+1","v":24},{"$f":"MAX($Z31:AX31)+1","v":25},{"$f":"MAX($Z31:AY31)+1","v":26},{"$f":"MAX($Z31:AZ31)+1","v":27},{"$f":"MAX($Z31:BA31)+1","v":28},{"$f":"MAX($Z31:BB31)+1","v":29},{"$f":"MAX($Z31:BC31)+1","v":30},{"$f":"MAX($Z31:BD31)+1","v":31},{"$f":"MAX($Z31:BE31)+1","v":32},{"$f":"MAX($Z31:BF31)+1","v":33},{"$f":"MAX($Z31:BG31)+1","v":34},{"$f":"MAX($Z31:BH31)+1","v":35},{"$f":"MAX($Z31:BI31)+1","v":36},{"$f":"MAX($Z31:BJ31)+1","v":37},{"$f":"MAX($Z31:BK31)+1","v":38},{"$f":"MAX($Z31:BL31)+1","v":39},{"$f":"MAX($Z31:BM31)+1","v":40},{"$f":"MAX($Z31:BN31)+1","v":41},{"$f":"MAX($Z31:BO31)+1","v":42},{"$f":"MAX($Z31:BP31)+1","v":43},{"$f":"MAX($Z31:BQ31)+1","v":44},{"$f":"MAX($Z31:BR31)+1","v":45},{"$f":"MAX($Z31:BS31)+1","v":46},{"$f":"MAX($Z31:BT31)+1","v":47},{"$f":"MAX($Z31:BU31)+1","v":48},{"$f":"MAX($Z31:BV31)+1","v":49},{"$f":"MAX($Z31:BW31)+1","v":50},{"$f":"MAX($Z31:BX31)+1","v":51},{"$f":"MAX($Z31:BY31)+1","v":52},{"$f":"MAX($Z31:BZ31)+1","v":53},{"$f":"MAX($Z31:CA31)+1","v":54},{"$f":"MAX($Z31:CB31)+1","v":55},{"$f":"MAX($Z31:CC31)+1","v":56},{"$f":"MAX($Z31:CD31)+1","v":57},{"$f":"MAX($Z31:CE31)+1","v":58},{"$f":"MAX($Z31:CF31)+1","v":59},{"$f":"MAX($Z31:CG31)+1","v":60},{"$f":"MAX($Z31:CH31)+1","v":61},{"$f":"MAX($Z31:CI31)+1","v":62},{"$f":"MAX($Z31:CJ31)+1","v":63},{"$f":"MAX($Z31:CK31)+1","v":64},{"$f":"MAX($Z31:CL31)+1","v":65},{"$f":"MAX($Z31:CM31)+1","v":66},{"$f":"MAX($Z31:CN31)+1","v":67},{"$f":"MAX($Z31:CO31)+1","v":68},{"$f":"MAX($Z31:CP31)+1","v":69},{"$f":"MAX($Z31:CQ31)+1","v":70},{"$f":"MAX($Z31:CR31)+1","v":71},{"$f":"MAX($Z31:CS31)+1","v":72},{"$f":"MAX($Z31:CT31)+1","v":73}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",MONTH(AA35))","v":7},{"$f":"IF(AB35=\"\",\"\",MONTH(AB35))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",MONTH(CN35))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$Q$13","v":"период отчетности"},null,null,null,null,null,null,null,"*","год текущий","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",YEAR(AA35)-2000)","v":21},{"$f":"IF(AB35=\"\",\"\",YEAR(AB35)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",YEAR(CN35)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$33=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$33=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$33=Lists!$I$19,$Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EOMONTH($Q$17,-1)+1,IF($Q$33=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$33=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\"))))))","v":"2021-07-01"},null,null,{"$f":"IF(AA$31=1,IF(AA$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(Z36=\"\",\"\",IF(Z36+1>$X$21,\"\",Z36+1)))","v":"2021-07-01"},{"$f":"IF(AB$31=1,IF(AB$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(AA36=\"\",\"\",IF(AA36+1>$X$21,\"\",AA36+1)))","v":"2022-07-01"},"2023-07-01","2024-07-01","2025-07-01","2026-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN$31=1,IF(CN$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(CM36=\"\",\"\",IF(CM36+1>$X$21,\"\",CM36+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X35=\"\",AA36=\"\"),\"\",MAX($Z36:$CV36))","v":"2027-06-30"},null,null,{"$f":"IF(AA35=\"\",\"\",IF($Q$33=Lists!$I$17,AA35+6,IF($Q$33=Lists!$I$18,IF(DAY(AA35)=21,EOMONTH(AA35,0),AA35+9),IF($Q$33=Lists!$I$19,EOMONTH(AA35,0),IF($Q$33=Lists!$I$20,EOMONTH(AA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AA35,11),\"\"))))))","v":"2022-06-30"},{"$f":"IF(AB35=\"\",\"\",IF($Q$33=Lists!$I$17,AB35+6,IF($Q$33=Lists!$I$18,IF(DAY(AB35)=21,EOMONTH(AB35,0),AB35+9),IF($Q$33=Lists!$I$19,EOMONTH(AB35,0),IF($Q$33=Lists!$I$20,EOMONTH(AB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AB35,11),\"\"))))))","v":"2023-06-30"},{"$f":"IF(AC35=\"\",\"\",IF($Q$33=Lists!$I$17,AC35+6,IF($Q$33=Lists!$I$18,IF(DAY(AC35)=21,EOMONTH(AC35,0),AC35+9),IF($Q$33=Lists!$I$19,EOMONTH(AC35,0),IF($Q$33=Lists!$I$20,EOMONTH(AC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AC35,11),\"\"))))))","v":"2024-06-30"},{"$f":"IF(AD35=\"\",\"\",IF($Q$33=Lists!$I$17,AD35+6,IF($Q$33=Lists!$I$18,IF(DAY(AD35)=21,EOMONTH(AD35,0),AD35+9),IF($Q$33=Lists!$I$19,EOMONTH(AD35,0),IF($Q$33=Lists!$I$20,EOMONTH(AD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AD35,11),\"\"))))))","v":"2025-06-30"},{"$f":"IF(AE35=\"\",\"\",IF($Q$33=Lists!$I$17,AE35+6,IF($Q$33=Lists!$I$18,IF(DAY(AE35)=21,EOMONTH(AE35,0),AE35+9),IF($Q$33=Lists!$I$19,EOMONTH(AE35,0),IF($Q$33=Lists!$I$20,EOMONTH(AE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AE35,11),\"\"))))))","v":"2026-06-30"},{"$f":"IF(AF35=\"\",\"\",IF($Q$33=Lists!$I$17,AF35+6,IF($Q$33=Lists!$I$18,IF(DAY(AF35)=21,EOMONTH(AF35,0),AF35+9),IF($Q$33=Lists!$I$19,EOMONTH(AF35,0),IF($Q$33=Lists!$I$20,EOMONTH(AF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AF35,11),\"\"))))))","v":"2027-06-30"},{"$f":"IF(AG35=\"\",\"\",IF($Q$33=Lists!$I$17,AG35+6,IF($Q$33=Lists!$I$18,IF(DAY(AG35)=21,EOMONTH(AG35,0),AG35+9),IF($Q$33=Lists!$I$19,EOMONTH(AG35,0),IF($Q$33=Lists!$I$20,EOMONTH(AG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AG35,11),\"\"))))))","v":""},{"$f":"IF(AH35=\"\",\"\",IF($Q$33=Lists!$I$17,AH35+6,IF($Q$33=Lists!$I$18,IF(DAY(AH35)=21,EOMONTH(AH35,0),AH35+9),IF($Q$33=Lists!$I$19,EOMONTH(AH35,0),IF($Q$33=Lists!$I$20,EOMONTH(AH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AH35,11),\"\"))))))","v":""},{"$f":"IF(AI35=\"\",\"\",IF($Q$33=Lists!$I$17,AI35+6,IF($Q$33=Lists!$I$18,IF(DAY(AI35)=21,EOMONTH(AI35,0),AI35+9),IF($Q$33=Lists!$I$19,EOMONTH(AI35,0),IF($Q$33=Lists!$I$20,EOMONTH(AI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AI35,11),\"\"))))))","v":""},{"$f":"IF(AJ35=\"\",\"\",IF($Q$33=Lists!$I$17,AJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AJ35)=21,EOMONTH(AJ35,0),AJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AJ35,11),\"\"))))))","v":""},{"$f":"IF(AK35=\"\",\"\",IF($Q$33=Lists!$I$17,AK35+6,IF($Q$33=Lists!$I$18,IF(DAY(AK35)=21,EOMONTH(AK35,0),AK35+9),IF($Q$33=Lists!$I$19,EOMONTH(AK35,0),IF($Q$33=Lists!$I$20,EOMONTH(AK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AK35,11),\"\"))))))","v":""},{"$f":"IF(AL35=\"\",\"\",IF($Q$33=Lists!$I$17,AL35+6,IF($Q$33=Lists!$I$18,IF(DAY(AL35)=21,EOMONTH(AL35,0),AL35+9),IF($Q$33=Lists!$I$19,EOMONTH(AL35,0),IF($Q$33=Lists!$I$20,EOMONTH(AL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AL35,11),\"\"))))))","v":""},{"$f":"IF(AM35=\"\",\"\",IF($Q$33=Lists!$I$17,AM35+6,IF($Q$33=Lists!$I$18,IF(DAY(AM35)=21,EOMONTH(AM35,0),AM35+9),IF($Q$33=Lists!$I$19,EOMONTH(AM35,0),IF($Q$33=Lists!$I$20,EOMONTH(AM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AM35,11),\"\"))))))","v":""},{"$f":"IF(AN35=\"\",\"\",IF($Q$33=Lists!$I$17,AN35+6,IF($Q$33=Lists!$I$18,IF(DAY(AN35)=21,EOMONTH(AN35,0),AN35+9),IF($Q$33=Lists!$I$19,EOMONTH(AN35,0),IF($Q$33=Lists!$I$20,EOMONTH(AN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AN35,11),\"\"))))))","v":""},{"$f":"IF(AO35=\"\",\"\",IF($Q$33=Lists!$I$17,AO35+6,IF($Q$33=Lists!$I$18,IF(DAY(AO35)=21,EOMONTH(AO35,0),AO35+9),IF($Q$33=Lists!$I$19,EOMONTH(AO35,0),IF($Q$33=Lists!$I$20,EOMONTH(AO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AO35,11),\"\"))))))","v":""},{"$f":"IF(AP35=\"\",\"\",IF($Q$33=Lists!$I$17,AP35+6,IF($Q$33=Lists!$I$18,IF(DAY(AP35)=21,EOMONTH(AP35,0),AP35+9),IF($Q$33=Lists!$I$19,EOMONTH(AP35,0),IF($Q$33=Lists!$I$20,EOMONTH(AP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AP35,11),\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF($Q$33=Lists!$I$17,AQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AQ35)=21,EOMONTH(AQ35,0),AQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AQ35,11),\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF($Q$33=Lists!$I$17,AR35+6,IF($Q$33=Lists!$I$18,IF(DAY(AR35)=21,EOMONTH(AR35,0),AR35+9),IF($Q$33=Lists!$I$19,EOMONTH(AR35,0),IF($Q$33=Lists!$I$20,EOMONTH(AR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AR35,11),\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF($Q$33=Lists!$I$17,AS35+6,IF($Q$33=Lists!$I$18,IF(DAY(AS35)=21,EOMONTH(AS35,0),AS35+9),IF($Q$33=Lists!$I$19,EOMONTH(AS35,0),IF($Q$33=Lists!$I$20,EOMONTH(AS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AS35,11),\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF($Q$33=Lists!$I$17,AT35+6,IF($Q$33=Lists!$I$18,IF(DAY(AT35)=21,EOMONTH(AT35,0),AT35+9),IF($Q$33=Lists!$I$19,EOMONTH(AT35,0),IF($Q$33=Lists!$I$20,EOMONTH(AT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AT35,11),\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF($Q$33=Lists!$I$17,AU35+6,IF($Q$33=Lists!$I$18,IF(DAY(AU35)=21,EOMONTH(AU35,0),AU35+9),IF($Q$33=Lists!$I$19,EOMONTH(AU35,0),IF($Q$33=Lists!$I$20,EOMONTH(AU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AU35,11),\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF($Q$33=Lists!$I$17,AV35+6,IF($Q$33=Lists!$I$18,IF(DAY(AV35)=21,EOMONTH(AV35,0),AV35+9),IF($Q$33=Lists!$I$19,EOMONTH(AV35,0),IF($Q$33=Lists!$I$20,EOMONTH(AV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AV35,11),\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF($Q$33=Lists!$I$17,AW35+6,IF($Q$33=Lists!$I$18,IF(DAY(AW35)=21,EOMONTH(AW35,0),AW35+9),IF($Q$33=Lists!$I$19,EOMONTH(AW35,0),IF($Q$33=Lists!$I$20,EOMONTH(AW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AW35,11),\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF($Q$33=Lists!$I$17,AX35+6,IF($Q$33=Lists!$I$18,IF(DAY(AX35)=21,EOMONTH(AX35,0),AX35+9),IF($Q$33=Lists!$I$19,EOMONTH(AX35,0),IF($Q$33=Lists!$I$20,EOMONTH(AX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AX35,11),\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF($Q$33=Lists!$I$17,AY35+6,IF($Q$33=Lists!$I$18,IF(DAY(AY35)=21,EOMONTH(AY35,0),AY35+9),IF($Q$33=Lists!$I$19,EOMONTH(AY35,0),IF($Q$33=Lists!$I$20,EOMONTH(AY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AY35,11),\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF($Q$33=Lists!$I$17,AZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AZ35)=21,EOMONTH(AZ35,0),AZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AZ35,11),\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF($Q$33=Lists!$I$17,BA35+6,IF($Q$33=Lists!$I$18,IF(DAY(BA35)=21,EOMONTH(BA35,0),BA35+9),IF($Q$33=Lists!$I$19,EOMONTH(BA35,0),IF($Q$33=Lists!$I$20,EOMONTH(BA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BA35,11),\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF($Q$33=Lists!$I$17,BB35+6,IF($Q$33=Lists!$I$18,IF(DAY(BB35)=21,EOMONTH(BB35,0),BB35+9),IF($Q$33=Lists!$I$19,EOMONTH(BB35,0),IF($Q$33=Lists!$I$20,EOMONTH(BB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BB35,11),\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF($Q$33=Lists!$I$17,BC35+6,IF($Q$33=Lists!$I$18,IF(DAY(BC35)=21,EOMONTH(BC35,0),BC35+9),IF($Q$33=Lists!$I$19,EOMONTH(BC35,0),IF($Q$33=Lists!$I$20,EOMONTH(BC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BC35,11),\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF($Q$33=Lists!$I$17,BD35+6,IF($Q$33=Lists!$I$18,IF(DAY(BD35)=21,EOMONTH(BD35,0),BD35+9),IF($Q$33=Lists!$I$19,EOMONTH(BD35,0),IF($Q$33=Lists!$I$20,EOMONTH(BD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BD35,11),\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF($Q$33=Lists!$I$17,BE35+6,IF($Q$33=Lists!$I$18,IF(DAY(BE35)=21,EOMONTH(BE35,0),BE35+9),IF($Q$33=Lists!$I$19,EOMONTH(BE35,0),IF($Q$33=Lists!$I$20,EOMONTH(BE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BE35,11),\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF($Q$33=Lists!$I$17,BF35+6,IF($Q$33=Lists!$I$18,IF(DAY(BF35)=21,EOMONTH(BF35,0),BF35+9),IF($Q$33=Lists!$I$19,EOMONTH(BF35,0),IF($Q$33=Lists!$I$20,EOMONTH(BF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BF35,11),\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF($Q$33=Lists!$I$17,BG35+6,IF($Q$33=Lists!$I$18,IF(DAY(BG35)=21,EOMONTH(BG35,0),BG35+9),IF($Q$33=Lists!$I$19,EOMONTH(BG35,0),IF($Q$33=Lists!$I$20,EOMONTH(BG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BG35,11),\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF($Q$33=Lists!$I$17,BH35+6,IF($Q$33=Lists!$I$18,IF(DAY(BH35)=21,EOMONTH(BH35,0),BH35+9),IF($Q$33=Lists!$I$19,EOMONTH(BH35,0),IF($Q$33=Lists!$I$20,EOMONTH(BH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BH35,11),\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF($Q$33=Lists!$I$17,BI35+6,IF($Q$33=Lists!$I$18,IF(DAY(BI35)=21,EOMONTH(BI35,0),BI35+9),IF($Q$33=Lists!$I$19,EOMONTH(BI35,0),IF($Q$33=Lists!$I$20,EOMONTH(BI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BI35,11),\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF($Q$33=Lists!$I$17,BJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BJ35)=21,EOMONTH(BJ35,0),BJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BJ35,11),\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF($Q$33=Lists!$I$17,BK35+6,IF($Q$33=Lists!$I$18,IF(DAY(BK35)=21,EOMONTH(BK35,0),BK35+9),IF($Q$33=Lists!$I$19,EOMONTH(BK35,0),IF($Q$33=Lists!$I$20,EOMONTH(BK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BK35,11),\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF($Q$33=Lists!$I$17,BL35+6,IF($Q$33=Lists!$I$18,IF(DAY(BL35)=21,EOMONTH(BL35,0),BL35+9),IF($Q$33=Lists!$I$19,EOMONTH(BL35,0),IF($Q$33=Lists!$I$20,EOMONTH(BL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BL35,11),\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF($Q$33=Lists!$I$17,BM35+6,IF($Q$33=Lists!$I$18,IF(DAY(BM35)=21,EOMONTH(BM35,0),BM35+9),IF($Q$33=Lists!$I$19,EOMONTH(BM35,0),IF($Q$33=Lists!$I$20,EOMONTH(BM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BM35,11),\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF($Q$33=Lists!$I$17,BN35+6,IF($Q$33=Lists!$I$18,IF(DAY(BN35)=21,EOMONTH(BN35,0),BN35+9),IF($Q$33=Lists!$I$19,EOMONTH(BN35,0),IF($Q$33=Lists!$I$20,EOMONTH(BN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BN35,11),\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF($Q$33=Lists!$I$17,BO35+6,IF($Q$33=Lists!$I$18,IF(DAY(BO35)=21,EOMONTH(BO35,0),BO35+9),IF($Q$33=Lists!$I$19,EOMONTH(BO35,0),IF($Q$33=Lists!$I$20,EOMONTH(BO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BO35,11),\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF($Q$33=Lists!$I$17,BP35+6,IF($Q$33=Lists!$I$18,IF(DAY(BP35)=21,EOMONTH(BP35,0),BP35+9),IF($Q$33=Lists!$I$19,EOMONTH(BP35,0),IF($Q$33=Lists!$I$20,EOMONTH(BP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BP35,11),\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF($Q$33=Lists!$I$17,BQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BQ35)=21,EOMONTH(BQ35,0),BQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BQ35,11),\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF($Q$33=Lists!$I$17,BR35+6,IF($Q$33=Lists!$I$18,IF(DAY(BR35)=21,EOMONTH(BR35,0),BR35+9),IF($Q$33=Lists!$I$19,EOMONTH(BR35,0),IF($Q$33=Lists!$I$20,EOMONTH(BR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BR35,11),\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF($Q$33=Lists!$I$17,BS35+6,IF($Q$33=Lists!$I$18,IF(DAY(BS35)=21,EOMONTH(BS35,0),BS35+9),IF($Q$33=Lists!$I$19,EOMONTH(BS35,0),IF($Q$33=Lists!$I$20,EOMONTH(BS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BS35,11),\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF($Q$33=Lists!$I$17,BT35+6,IF($Q$33=Lists!$I$18,IF(DAY(BT35)=21,EOMONTH(BT35,0),BT35+9),IF($Q$33=Lists!$I$19,EOMONTH(BT35,0),IF($Q$33=Lists!$I$20,EOMONTH(BT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BT35,11),\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF($Q$33=Lists!$I$17,BU35+6,IF($Q$33=Lists!$I$18,IF(DAY(BU35)=21,EOMONTH(BU35,0),BU35+9),IF($Q$33=Lists!$I$19,EOMONTH(BU35,0),IF($Q$33=Lists!$I$20,EOMONTH(BU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BU35,11),\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF($Q$33=Lists!$I$17,BV35+6,IF($Q$33=Lists!$I$18,IF(DAY(BV35)=21,EOMONTH(BV35,0),BV35+9),IF($Q$33=Lists!$I$19,EOMONTH(BV35,0),IF($Q$33=Lists!$I$20,EOMONTH(BV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BV35,11),\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF($Q$33=Lists!$I$17,BW35+6,IF($Q$33=Lists!$I$18,IF(DAY(BW35)=21,EOMONTH(BW35,0),BW35+9),IF($Q$33=Lists!$I$19,EOMONTH(BW35,0),IF($Q$33=Lists!$I$20,EOMONTH(BW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BW35,11),\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF($Q$33=Lists!$I$17,BX35+6,IF($Q$33=Lists!$I$18,IF(DAY(BX35)=21,EOMONTH(BX35,0),BX35+9),IF($Q$33=Lists!$I$19,EOMONTH(BX35,0),IF($Q$33=Lists!$I$20,EOMONTH(BX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BX35,11),\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF($Q$33=Lists!$I$17,BY35+6,IF($Q$33=Lists!$I$18,IF(DAY(BY35)=21,EOMONTH(BY35,0),BY35+9),IF($Q$33=Lists!$I$19,EOMONTH(BY35,0),IF($Q$33=Lists!$I$20,EOMONTH(BY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BY35,11),\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF($Q$33=Lists!$I$17,BZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BZ35)=21,EOMONTH(BZ35,0),BZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BZ35,11),\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF($Q$33=Lists!$I$17,CA35+6,IF($Q$33=Lists!$I$18,IF(DAY(CA35)=21,EOMONTH(CA35,0),CA35+9),IF($Q$33=Lists!$I$19,EOMONTH(CA35,0),IF($Q$33=Lists!$I$20,EOMONTH(CA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CA35,11),\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF($Q$33=Lists!$I$17,CB35+6,IF($Q$33=Lists!$I$18,IF(DAY(CB35)=21,EOMONTH(CB35,0),CB35+9),IF($Q$33=Lists!$I$19,EOMONTH(CB35,0),IF($Q$33=Lists!$I$20,EOMONTH(CB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CB35,11),\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF($Q$33=Lists!$I$17,CC35+6,IF($Q$33=Lists!$I$18,IF(DAY(CC35)=21,EOMONTH(CC35,0),CC35+9),IF($Q$33=Lists!$I$19,EOMONTH(CC35,0),IF($Q$33=Lists!$I$20,EOMONTH(CC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CC35,11),\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF($Q$33=Lists!$I$17,CD35+6,IF($Q$33=Lists!$I$18,IF(DAY(CD35)=21,EOMONTH(CD35,0),CD35+9),IF($Q$33=Lists!$I$19,EOMONTH(CD35,0),IF($Q$33=Lists!$I$20,EOMONTH(CD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CD35,11),\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF($Q$33=Lists!$I$17,CE35+6,IF($Q$33=Lists!$I$18,IF(DAY(CE35)=21,EOMONTH(CE35,0),CE35+9),IF($Q$33=Lists!$I$19,EOMONTH(CE35,0),IF($Q$33=Lists!$I$20,EOMONTH(CE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CE35,11),\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF($Q$33=Lists!$I$17,CF35+6,IF($Q$33=Lists!$I$18,IF(DAY(CF35)=21,EOMONTH(CF35,0),CF35+9),IF($Q$33=Lists!$I$19,EOMONTH(CF35,0),IF($Q$33=Lists!$I$20,EOMONTH(CF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CF35,11),\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF($Q$33=Lists!$I$17,CG35+6,IF($Q$33=Lists!$I$18,IF(DAY(CG35)=21,EOMONTH(CG35,0),CG35+9),IF($Q$33=Lists!$I$19,EOMONTH(CG35,0),IF($Q$33=Lists!$I$20,EOMONTH(CG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CG35,11),\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF($Q$33=Lists!$I$17,CH35+6,IF($Q$33=Lists!$I$18,IF(DAY(CH35)=21,EOMONTH(CH35,0),CH35+9),IF($Q$33=Lists!$I$19,EOMONTH(CH35,0),IF($Q$33=Lists!$I$20,EOMONTH(CH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CH35,11),\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF($Q$33=Lists!$I$17,CI35+6,IF($Q$33=Lists!$I$18,IF(DAY(CI35)=21,EOMONTH(CI35,0),CI35+9),IF($Q$33=Lists!$I$19,EOMONTH(CI35,0),IF($Q$33=Lists!$I$20,EOMONTH(CI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CI35,11),\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF($Q$33=Lists!$I$17,CJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CJ35)=21,EOMONTH(CJ35,0),CJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CJ35,11),\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF($Q$33=Lists!$I$17,CK35+6,IF($Q$33=Lists!$I$18,IF(DAY(CK35)=21,EOMONTH(CK35,0),CK35+9),IF($Q$33=Lists!$I$19,EOMONTH(CK35,0),IF($Q$33=Lists!$I$20,EOMONTH(CK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CK35,11),\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF($Q$33=Lists!$I$17,CL35+6,IF($Q$33=Lists!$I$18,IF(DAY(CL35)=21,EOMONTH(CL35,0),CL35+9),IF($Q$33=Lists!$I$19,EOMONTH(CL35,0),IF($Q$33=Lists!$I$20,EOMONTH(CL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CL35,11),\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF($Q$33=Lists!$I$17,CM35+6,IF($Q$33=Lists!$I$18,IF(DAY(CM35)=21,EOMONTH(CM35,0),CM35+9),IF($Q$33=Lists!$I$19,EOMONTH(CM35,0),IF($Q$33=Lists!$I$20,EOMONTH(CM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CM35,11),\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF($Q$33=Lists!$I$17,CN35+6,IF($Q$33=Lists!$I$18,IF(DAY(CN35)=21,EOMONTH(CN35,0),CN35+9),IF($Q$33=Lists!$I$19,EOMONTH(CN35,0),IF($Q$33=Lists!$I$20,EOMONTH(CN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CN35,11),\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF($Q$33=Lists!$I$17,CO35+6,IF($Q$33=Lists!$I$18,IF(DAY(CO35)=21,EOMONTH(CO35,0),CO35+9),IF($Q$33=Lists!$I$19,EOMONTH(CO35,0),IF($Q$33=Lists!$I$20,EOMONTH(CO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CO35,11),\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF($Q$33=Lists!$I$17,CP35+6,IF($Q$33=Lists!$I$18,IF(DAY(CP35)=21,EOMONTH(CP35,0),CP35+9),IF($Q$33=Lists!$I$19,EOMONTH(CP35,0),IF($Q$33=Lists!$I$20,EOMONTH(CP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CP35,11),\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF($Q$33=Lists!$I$17,CQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CQ35)=21,EOMONTH(CQ35,0),CQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CQ35,11),\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF($Q$33=Lists!$I$17,CR35+6,IF($Q$33=Lists!$I$18,IF(DAY(CR35)=21,EOMONTH(CR35,0),CR35+9),IF($Q$33=Lists!$I$19,EOMONTH(CR35,0),IF($Q$33=Lists!$I$20,EOMONTH(CR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CR35,11),\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF($Q$33=Lists!$I$17,CS35+6,IF($Q$33=Lists!$I$18,IF(DAY(CS35)=21,EOMONTH(CS35,0),CS35+9),IF($Q$33=Lists!$I$19,EOMONTH(CS35,0),IF($Q$33=Lists!$I$20,EOMONTH(CS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CS35,11),\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF($Q$33=Lists!$I$17,CT35+6,IF($Q$33=Lists!$I$18,IF(DAY(CT35)=21,EOMONTH(CT35,0),CT35+9),IF($Q$33=Lists!$I$19,EOMONTH(CT35,0),IF($Q$33=Lists!$I$20,EOMONTH(CT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CT35,11),\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF($Q$33=Lists!$I$17,CU35+6,IF($Q$33=Lists!$I$18,IF(DAY(CU35)=21,EOMONTH(CU35,0),CU35+9),IF($Q$33=Lists!$I$19,EOMONTH(CU35,0),IF($Q$33=Lists!$I$20,EOMONTH(CU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CU35,11),\"\"))))))","v":""}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AA32,MONTH(AA35),$Z33:AA33,YEAR(AA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA32=1,\"янв\",IF(AA32=2,\"фев\",IF(AA32=3,\"мар\",IF(AA32=4,\"апр\",IF(AA32=5,\"май\",IF(AA32=6,\"июн\",IF(AA32=7,\"июл\",IF(AA32=8,\"авг\",IF(AA32=9,\"сен\",IF(AA32=10,\"окт\",IF(AA32=11,\"ноя\",\"дек\")))))))))))&AA33,IF($Q$33=Lists!$I$19,AA35,IF($Q$33=Lists!$I$20,(INT((AA32-1)/3)+1)&\"кв\"&AA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AA35)&\"г.\",\"\"))))))","v":"1 год"},{"$f":"IF(AB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AB32,MONTH(AB35),$Z33:AB33,YEAR(AB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB32=1,\"янв\",IF(AB32=2,\"фев\",IF(AB32=3,\"мар\",IF(AB32=4,\"апр\",IF(AB32=5,\"май\",IF(AB32=6,\"июн\",IF(AB32=7,\"июл\",IF(AB32=8,\"авг\",IF(AB32=9,\"сен\",IF(AB32=10,\"окт\",IF(AB32=11,\"ноя\",\"дек\")))))))))))&AB33,IF($Q$33=Lists!$I$19,AB35,IF($Q$33=Lists!$I$20,(INT((AB32-1)/3)+1)&\"кв\"&AB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AB35)&\"г.\",\"\"))))))","v":"2 год"},{"$f":"IF(AC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AC32,MONTH(AC35),$Z33:AC33,YEAR(AC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC32=1,\"янв\",IF(AC32=2,\"фев\",IF(AC32=3,\"мар\",IF(AC32=4,\"апр\",IF(AC32=5,\"май\",IF(AC32=6,\"июн\",IF(AC32=7,\"июл\",IF(AC32=8,\"авг\",IF(AC32=9,\"сен\",IF(AC32=10,\"окт\",IF(AC32=11,\"ноя\",\"дек\")))))))))))&AC33,IF($Q$33=Lists!$I$19,AC35,IF($Q$33=Lists!$I$20,(INT((AC32-1)/3)+1)&\"кв\"&AC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AC35)&\"г.\",\"\"))))))","v":"3 год"},{"$f":"IF(AD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AD32,MONTH(AD35),$Z33:AD33,YEAR(AD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD32=1,\"янв\",IF(AD32=2,\"фев\",IF(AD32=3,\"мар\",IF(AD32=4,\"апр\",IF(AD32=5,\"май\",IF(AD32=6,\"июн\",IF(AD32=7,\"июл\",IF(AD32=8,\"авг\",IF(AD32=9,\"сен\",IF(AD32=10,\"окт\",IF(AD32=11,\"ноя\",\"дек\")))))))))))&AD33,IF($Q$33=Lists!$I$19,AD35,IF($Q$33=Lists!$I$20,(INT((AD32-1)/3)+1)&\"кв\"&AD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AD35)&\"г.\",\"\"))))))","v":"4 год"},{"$f":"IF(AE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AE32,MONTH(AE35),$Z33:AE33,YEAR(AE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE32=1,\"янв\",IF(AE32=2,\"фев\",IF(AE32=3,\"мар\",IF(AE32=4,\"апр\",IF(AE32=5,\"май\",IF(AE32=6,\"июн\",IF(AE32=7,\"июл\",IF(AE32=8,\"авг\",IF(AE32=9,\"сен\",IF(AE32=10,\"окт\",IF(AE32=11,\"ноя\",\"дек\")))))))))))&AE33,IF($Q$33=Lists!$I$19,AE35,IF($Q$33=Lists!$I$20,(INT((AE32-1)/3)+1)&\"кв\"&AE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AE35)&\"г.\",\"\"))))))","v":"5 год"},{"$f":"IF(AF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AF32,MONTH(AF35),$Z33:AF33,YEAR(AF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF32=1,\"янв\",IF(AF32=2,\"фев\",IF(AF32=3,\"мар\",IF(AF32=4,\"апр\",IF(AF32=5,\"май\",IF(AF32=6,\"июн\",IF(AF32=7,\"июл\",IF(AF32=8,\"авг\",IF(AF32=9,\"сен\",IF(AF32=10,\"окт\",IF(AF32=11,\"ноя\",\"дек\")))))))))))&AF33,IF($Q$33=Lists!$I$19,AF35,IF($Q$33=Lists!$I$20,(INT((AF32-1)/3)+1)&\"кв\"&AF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AF35)&\"г.\",\"\"))))))","v":"6 год"},{"$f":"IF(AG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AG32,MONTH(AG35),$Z33:AG33,YEAR(AG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG32=1,\"янв\",IF(AG32=2,\"фев\",IF(AG32=3,\"мар\",IF(AG32=4,\"апр\",IF(AG32=5,\"май\",IF(AG32=6,\"июн\",IF(AG32=7,\"июл\",IF(AG32=8,\"авг\",IF(AG32=9,\"сен\",IF(AG32=10,\"окт\",IF(AG32=11,\"ноя\",\"дек\")))))))))))&AG33,IF($Q$33=Lists!$I$19,AG35,IF($Q$33=Lists!$I$20,(INT((AG32-1)/3)+1)&\"кв\"&AG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AH32,MONTH(AH35),$Z33:AH33,YEAR(AH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH32=1,\"янв\",IF(AH32=2,\"фев\",IF(AH32=3,\"мар\",IF(AH32=4,\"апр\",IF(AH32=5,\"май\",IF(AH32=6,\"июн\",IF(AH32=7,\"июл\",IF(AH32=8,\"авг\",IF(AH32=9,\"сен\",IF(AH32=10,\"окт\",IF(AH32=11,\"ноя\",\"дек\")))))))))))&AH33,IF($Q$33=Lists!$I$19,AH35,IF($Q$33=Lists!$I$20,(INT((AH32-1)/3)+1)&\"кв\"&AH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AI32,MONTH(AI35),$Z33:AI33,YEAR(AI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI32=1,\"янв\",IF(AI32=2,\"фев\",IF(AI32=3,\"мар\",IF(AI32=4,\"апр\",IF(AI32=5,\"май\",IF(AI32=6,\"июн\",IF(AI32=7,\"июл\",IF(AI32=8,\"авг\",IF(AI32=9,\"сен\",IF(AI32=10,\"окт\",IF(AI32=11,\"ноя\",\"дек\")))))))))))&AI33,IF($Q$33=Lists!$I$19,AI35,IF($Q$33=Lists!$I$20,(INT((AI32-1)/3)+1)&\"кв\"&AI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AJ32,MONTH(AJ35),$Z33:AJ33,YEAR(AJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ32=1,\"янв\",IF(AJ32=2,\"фев\",IF(AJ32=3,\"мар\",IF(AJ32=4,\"апр\",IF(AJ32=5,\"май\",IF(AJ32=6,\"июн\",IF(AJ32=7,\"июл\",IF(AJ32=8,\"авг\",IF(AJ32=9,\"сен\",IF(AJ32=10,\"окт\",IF(AJ32=11,\"ноя\",\"дек\")))))))))))&AJ33,IF($Q$33=Lists!$I$19,AJ35,IF($Q$33=Lists!$I$20,(INT((AJ32-1)/3)+1)&\"кв\"&AJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AK32,MONTH(AK35),$Z33:AK33,YEAR(AK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK32=1,\"янв\",IF(AK32=2,\"фев\",IF(AK32=3,\"мар\",IF(AK32=4,\"апр\",IF(AK32=5,\"май\",IF(AK32=6,\"июн\",IF(AK32=7,\"июл\",IF(AK32=8,\"авг\",IF(AK32=9,\"сен\",IF(AK32=10,\"окт\",IF(AK32=11,\"ноя\",\"дек\")))))))))))&AK33,IF($Q$33=Lists!$I$19,AK35,IF($Q$33=Lists!$I$20,(INT((AK32-1)/3)+1)&\"кв\"&AK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AL32,MONTH(AL35),$Z33:AL33,YEAR(AL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL32=1,\"янв\",IF(AL32=2,\"фев\",IF(AL32=3,\"мар\",IF(AL32=4,\"апр\",IF(AL32=5,\"май\",IF(AL32=6,\"июн\",IF(AL32=7,\"июл\",IF(AL32=8,\"авг\",IF(AL32=9,\"сен\",IF(AL32=10,\"окт\",IF(AL32=11,\"ноя\",\"дек\")))))))))))&AL33,IF($Q$33=Lists!$I$19,AL35,IF($Q$33=Lists!$I$20,(INT((AL32-1)/3)+1)&\"кв\"&AL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AM32,MONTH(AM35),$Z33:AM33,YEAR(AM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM32=1,\"янв\",IF(AM32=2,\"фев\",IF(AM32=3,\"мар\",IF(AM32=4,\"апр\",IF(AM32=5,\"май\",IF(AM32=6,\"июн\",IF(AM32=7,\"июл\",IF(AM32=8,\"авг\",IF(AM32=9,\"сен\",IF(AM32=10,\"окт\",IF(AM32=11,\"ноя\",\"дек\")))))))))))&AM33,IF($Q$33=Lists!$I$19,AM35,IF($Q$33=Lists!$I$20,(INT((AM32-1)/3)+1)&\"кв\"&AM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AN32,MONTH(AN35),$Z33:AN33,YEAR(AN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN32=1,\"янв\",IF(AN32=2,\"фев\",IF(AN32=3,\"мар\",IF(AN32=4,\"апр\",IF(AN32=5,\"май\",IF(AN32=6,\"июн\",IF(AN32=7,\"июл\",IF(AN32=8,\"авг\",IF(AN32=9,\"сен\",IF(AN32=10,\"окт\",IF(AN32=11,\"ноя\",\"дек\")))))))))))&AN33,IF($Q$33=Lists!$I$19,AN35,IF($Q$33=Lists!$I$20,(INT((AN32-1)/3)+1)&\"кв\"&AN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AO32,MONTH(AO35),$Z33:AO33,YEAR(AO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO32=1,\"янв\",IF(AO32=2,\"фев\",IF(AO32=3,\"мар\",IF(AO32=4,\"апр\",IF(AO32=5,\"май\",IF(AO32=6,\"июн\",IF(AO32=7,\"июл\",IF(AO32=8,\"авг\",IF(AO32=9,\"сен\",IF(AO32=10,\"окт\",IF(AO32=11,\"ноя\",\"дек\")))))))))))&AO33,IF($Q$33=Lists!$I$19,AO35,IF($Q$33=Lists!$I$20,(INT((AO32-1)/3)+1)&\"кв\"&AO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AP32,MONTH(AP35),$Z33:AP33,YEAR(AP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP32=1,\"янв\",IF(AP32=2,\"фев\",IF(AP32=3,\"мар\",IF(AP32=4,\"апр\",IF(AP32=5,\"май\",IF(AP32=6,\"июн\",IF(AP32=7,\"июл\",IF(AP32=8,\"авг\",IF(AP32=9,\"сен\",IF(AP32=10,\"окт\",IF(AP32=11,\"ноя\",\"дек\")))))))))))&AP33,IF($Q$33=Lists!$I$19,AP35,IF($Q$33=Lists!$I$20,(INT((AP32-1)/3)+1)&\"кв\"&AP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AQ32,MONTH(AQ35),$Z33:AQ33,YEAR(AQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ32=1,\"янв\",IF(AQ32=2,\"фев\",IF(AQ32=3,\"мар\",IF(AQ32=4,\"апр\",IF(AQ32=5,\"май\",IF(AQ32=6,\"июн\",IF(AQ32=7,\"июл\",IF(AQ32=8,\"авг\",IF(AQ32=9,\"сен\",IF(AQ32=10,\"окт\",IF(AQ32=11,\"ноя\",\"дек\")))))))))))&AQ33,IF($Q$33=Lists!$I$19,AQ35,IF($Q$33=Lists!$I$20,(INT((AQ32-1)/3)+1)&\"кв\"&AQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AR32,MONTH(AR35),$Z33:AR33,YEAR(AR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR32=1,\"янв\",IF(AR32=2,\"фев\",IF(AR32=3,\"мар\",IF(AR32=4,\"апр\",IF(AR32=5,\"май\",IF(AR32=6,\"июн\",IF(AR32=7,\"июл\",IF(AR32=8,\"авг\",IF(AR32=9,\"сен\",IF(AR32=10,\"окт\",IF(AR32=11,\"ноя\",\"дек\")))))))))))&AR33,IF($Q$33=Lists!$I$19,AR35,IF($Q$33=Lists!$I$20,(INT((AR32-1)/3)+1)&\"кв\"&AR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AS32,MONTH(AS35),$Z33:AS33,YEAR(AS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS32=1,\"янв\",IF(AS32=2,\"фев\",IF(AS32=3,\"мар\",IF(AS32=4,\"апр\",IF(AS32=5,\"май\",IF(AS32=6,\"июн\",IF(AS32=7,\"июл\",IF(AS32=8,\"авг\",IF(AS32=9,\"сен\",IF(AS32=10,\"окт\",IF(AS32=11,\"ноя\",\"дек\")))))))))))&AS33,IF($Q$33=Lists!$I$19,AS35,IF($Q$33=Lists!$I$20,(INT((AS32-1)/3)+1)&\"кв\"&AS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AT32,MONTH(AT35),$Z33:AT33,YEAR(AT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT32=1,\"янв\",IF(AT32=2,\"фев\",IF(AT32=3,\"мар\",IF(AT32=4,\"апр\",IF(AT32=5,\"май\",IF(AT32=6,\"июн\",IF(AT32=7,\"июл\",IF(AT32=8,\"авг\",IF(AT32=9,\"сен\",IF(AT32=10,\"окт\",IF(AT32=11,\"ноя\",\"дек\")))))))))))&AT33,IF($Q$33=Lists!$I$19,AT35,IF($Q$33=Lists!$I$20,(INT((AT32-1)/3)+1)&\"кв\"&AT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AU32,MONTH(AU35),$Z33:AU33,YEAR(AU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU32=1,\"янв\",IF(AU32=2,\"фев\",IF(AU32=3,\"мар\",IF(AU32=4,\"апр\",IF(AU32=5,\"май\",IF(AU32=6,\"июн\",IF(AU32=7,\"июл\",IF(AU32=8,\"авг\",IF(AU32=9,\"сен\",IF(AU32=10,\"окт\",IF(AU32=11,\"ноя\",\"дек\")))))))))))&AU33,IF($Q$33=Lists!$I$19,AU35,IF($Q$33=Lists!$I$20,(INT((AU32-1)/3)+1)&\"кв\"&AU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AV32,MONTH(AV35),$Z33:AV33,YEAR(AV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV32=1,\"янв\",IF(AV32=2,\"фев\",IF(AV32=3,\"мар\",IF(AV32=4,\"апр\",IF(AV32=5,\"май\",IF(AV32=6,\"июн\",IF(AV32=7,\"июл\",IF(AV32=8,\"авг\",IF(AV32=9,\"сен\",IF(AV32=10,\"окт\",IF(AV32=11,\"ноя\",\"дек\")))))))))))&AV33,IF($Q$33=Lists!$I$19,AV35,IF($Q$33=Lists!$I$20,(INT((AV32-1)/3)+1)&\"кв\"&AV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AW32,MONTH(AW35),$Z33:AW33,YEAR(AW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW32=1,\"янв\",IF(AW32=2,\"фев\",IF(AW32=3,\"мар\",IF(AW32=4,\"апр\",IF(AW32=5,\"май\",IF(AW32=6,\"июн\",IF(AW32=7,\"июл\",IF(AW32=8,\"авг\",IF(AW32=9,\"сен\",IF(AW32=10,\"окт\",IF(AW32=11,\"ноя\",\"дек\")))))))))))&AW33,IF($Q$33=Lists!$I$19,AW35,IF($Q$33=Lists!$I$20,(INT((AW32-1)/3)+1)&\"кв\"&AW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AX32,MONTH(AX35),$Z33:AX33,YEAR(AX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX32=1,\"янв\",IF(AX32=2,\"фев\",IF(AX32=3,\"мар\",IF(AX32=4,\"апр\",IF(AX32=5,\"май\",IF(AX32=6,\"июн\",IF(AX32=7,\"июл\",IF(AX32=8,\"авг\",IF(AX32=9,\"сен\",IF(AX32=10,\"окт\",IF(AX32=11,\"ноя\",\"дек\")))))))))))&AX33,IF($Q$33=Lists!$I$19,AX35,IF($Q$33=Lists!$I$20,(INT((AX32-1)/3)+1)&\"кв\"&AX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AY32,MONTH(AY35),$Z33:AY33,YEAR(AY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY32=1,\"янв\",IF(AY32=2,\"фев\",IF(AY32=3,\"мар\",IF(AY32=4,\"апр\",IF(AY32=5,\"май\",IF(AY32=6,\"июн\",IF(AY32=7,\"июл\",IF(AY32=8,\"авг\",IF(AY32=9,\"сен\",IF(AY32=10,\"окт\",IF(AY32=11,\"ноя\",\"дек\")))))))))))&AY33,IF($Q$33=Lists!$I$19,AY35,IF($Q$33=Lists!$I$20,(INT((AY32-1)/3)+1)&\"кв\"&AY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AZ32,MONTH(AZ35),$Z33:AZ33,YEAR(AZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ32=1,\"янв\",IF(AZ32=2,\"фев\",IF(AZ32=3,\"мар\",IF(AZ32=4,\"апр\",IF(AZ32=5,\"май\",IF(AZ32=6,\"июн\",IF(AZ32=7,\"июл\",IF(AZ32=8,\"авг\",IF(AZ32=9,\"сен\",IF(AZ32=10,\"окт\",IF(AZ32=11,\"ноя\",\"дек\")))))))))))&AZ33,IF($Q$33=Lists!$I$19,AZ35,IF($Q$33=Lists!$I$20,(INT((AZ32-1)/3)+1)&\"кв\"&AZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BA32,MONTH(BA35),$Z33:BA33,YEAR(BA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA32=1,\"янв\",IF(BA32=2,\"фев\",IF(BA32=3,\"мар\",IF(BA32=4,\"апр\",IF(BA32=5,\"май\",IF(BA32=6,\"июн\",IF(BA32=7,\"июл\",IF(BA32=8,\"авг\",IF(BA32=9,\"сен\",IF(BA32=10,\"окт\",IF(BA32=11,\"ноя\",\"дек\")))))))))))&BA33,IF($Q$33=Lists!$I$19,BA35,IF($Q$33=Lists!$I$20,(INT((BA32-1)/3)+1)&\"кв\"&BA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BB32,MONTH(BB35),$Z33:BB33,YEAR(BB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB32=1,\"янв\",IF(BB32=2,\"фев\",IF(BB32=3,\"мар\",IF(BB32=4,\"апр\",IF(BB32=5,\"май\",IF(BB32=6,\"июн\",IF(BB32=7,\"июл\",IF(BB32=8,\"авг\",IF(BB32=9,\"сен\",IF(BB32=10,\"окт\",IF(BB32=11,\"ноя\",\"дек\")))))))))))&BB33,IF($Q$33=Lists!$I$19,BB35,IF($Q$33=Lists!$I$20,(INT((BB32-1)/3)+1)&\"кв\"&BB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BC32,MONTH(BC35),$Z33:BC33,YEAR(BC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC32=1,\"янв\",IF(BC32=2,\"фев\",IF(BC32=3,\"мар\",IF(BC32=4,\"апр\",IF(BC32=5,\"май\",IF(BC32=6,\"июн\",IF(BC32=7,\"июл\",IF(BC32=8,\"авг\",IF(BC32=9,\"сен\",IF(BC32=10,\"окт\",IF(BC32=11,\"ноя\",\"дек\")))))))))))&BC33,IF($Q$33=Lists!$I$19,BC35,IF($Q$33=Lists!$I$20,(INT((BC32-1)/3)+1)&\"кв\"&BC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BD32,MONTH(BD35),$Z33:BD33,YEAR(BD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD32=1,\"янв\",IF(BD32=2,\"фев\",IF(BD32=3,\"мар\",IF(BD32=4,\"апр\",IF(BD32=5,\"май\",IF(BD32=6,\"июн\",IF(BD32=7,\"июл\",IF(BD32=8,\"авг\",IF(BD32=9,\"сен\",IF(BD32=10,\"окт\",IF(BD32=11,\"ноя\",\"дек\")))))))))))&BD33,IF($Q$33=Lists!$I$19,BD35,IF($Q$33=Lists!$I$20,(INT((BD32-1)/3)+1)&\"кв\"&BD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BE32,MONTH(BE35),$Z33:BE33,YEAR(BE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE32=1,\"янв\",IF(BE32=2,\"фев\",IF(BE32=3,\"мар\",IF(BE32=4,\"апр\",IF(BE32=5,\"май\",IF(BE32=6,\"июн\",IF(BE32=7,\"июл\",IF(BE32=8,\"авг\",IF(BE32=9,\"сен\",IF(BE32=10,\"окт\",IF(BE32=11,\"ноя\",\"дек\")))))))))))&BE33,IF($Q$33=Lists!$I$19,BE35,IF($Q$33=Lists!$I$20,(INT((BE32-1)/3)+1)&\"кв\"&BE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BF32,MONTH(BF35),$Z33:BF33,YEAR(BF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF32=1,\"янв\",IF(BF32=2,\"фев\",IF(BF32=3,\"мар\",IF(BF32=4,\"апр\",IF(BF32=5,\"май\",IF(BF32=6,\"июн\",IF(BF32=7,\"июл\",IF(BF32=8,\"авг\",IF(BF32=9,\"сен\",IF(BF32=10,\"окт\",IF(BF32=11,\"ноя\",\"дек\")))))))))))&BF33,IF($Q$33=Lists!$I$19,BF35,IF($Q$33=Lists!$I$20,(INT((BF32-1)/3)+1)&\"кв\"&BF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BG32,MONTH(BG35),$Z33:BG33,YEAR(BG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG32=1,\"янв\",IF(BG32=2,\"фев\",IF(BG32=3,\"мар\",IF(BG32=4,\"апр\",IF(BG32=5,\"май\",IF(BG32=6,\"июн\",IF(BG32=7,\"июл\",IF(BG32=8,\"авг\",IF(BG32=9,\"сен\",IF(BG32=10,\"окт\",IF(BG32=11,\"ноя\",\"дек\")))))))))))&BG33,IF($Q$33=Lists!$I$19,BG35,IF($Q$33=Lists!$I$20,(INT((BG32-1)/3)+1)&\"кв\"&BG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BH32,MONTH(BH35),$Z33:BH33,YEAR(BH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH32=1,\"янв\",IF(BH32=2,\"фев\",IF(BH32=3,\"мар\",IF(BH32=4,\"апр\",IF(BH32=5,\"май\",IF(BH32=6,\"июн\",IF(BH32=7,\"июл\",IF(BH32=8,\"авг\",IF(BH32=9,\"сен\",IF(BH32=10,\"окт\",IF(BH32=11,\"ноя\",\"дек\")))))))))))&BH33,IF($Q$33=Lists!$I$19,BH35,IF($Q$33=Lists!$I$20,(INT((BH32-1)/3)+1)&\"кв\"&BH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BI32,MONTH(BI35),$Z33:BI33,YEAR(BI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI32=1,\"янв\",IF(BI32=2,\"фев\",IF(BI32=3,\"мар\",IF(BI32=4,\"апр\",IF(BI32=5,\"май\",IF(BI32=6,\"июн\",IF(BI32=7,\"июл\",IF(BI32=8,\"авг\",IF(BI32=9,\"сен\",IF(BI32=10,\"окт\",IF(BI32=11,\"ноя\",\"дек\")))))))))))&BI33,IF($Q$33=Lists!$I$19,BI35,IF($Q$33=Lists!$I$20,(INT((BI32-1)/3)+1)&\"кв\"&BI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BJ32,MONTH(BJ35),$Z33:BJ33,YEAR(BJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ32=1,\"янв\",IF(BJ32=2,\"фев\",IF(BJ32=3,\"мар\",IF(BJ32=4,\"апр\",IF(BJ32=5,\"май\",IF(BJ32=6,\"июн\",IF(BJ32=7,\"июл\",IF(BJ32=8,\"авг\",IF(BJ32=9,\"сен\",IF(BJ32=10,\"окт\",IF(BJ32=11,\"ноя\",\"дек\")))))))))))&BJ33,IF($Q$33=Lists!$I$19,BJ35,IF($Q$33=Lists!$I$20,(INT((BJ32-1)/3)+1)&\"кв\"&BJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BK32,MONTH(BK35),$Z33:BK33,YEAR(BK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK32=1,\"янв\",IF(BK32=2,\"фев\",IF(BK32=3,\"мар\",IF(BK32=4,\"апр\",IF(BK32=5,\"май\",IF(BK32=6,\"июн\",IF(BK32=7,\"июл\",IF(BK32=8,\"авг\",IF(BK32=9,\"сен\",IF(BK32=10,\"окт\",IF(BK32=11,\"ноя\",\"дек\")))))))))))&BK33,IF($Q$33=Lists!$I$19,BK35,IF($Q$33=Lists!$I$20,(INT((BK32-1)/3)+1)&\"кв\"&BK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BL32,MONTH(BL35),$Z33:BL33,YEAR(BL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL32=1,\"янв\",IF(BL32=2,\"фев\",IF(BL32=3,\"мар\",IF(BL32=4,\"апр\",IF(BL32=5,\"май\",IF(BL32=6,\"июн\",IF(BL32=7,\"июл\",IF(BL32=8,\"авг\",IF(BL32=9,\"сен\",IF(BL32=10,\"окт\",IF(BL32=11,\"ноя\",\"дек\")))))))))))&BL33,IF($Q$33=Lists!$I$19,BL35,IF($Q$33=Lists!$I$20,(INT((BL32-1)/3)+1)&\"кв\"&BL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BM32,MONTH(BM35),$Z33:BM33,YEAR(BM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM32=1,\"янв\",IF(BM32=2,\"фев\",IF(BM32=3,\"мар\",IF(BM32=4,\"апр\",IF(BM32=5,\"май\",IF(BM32=6,\"июн\",IF(BM32=7,\"июл\",IF(BM32=8,\"авг\",IF(BM32=9,\"сен\",IF(BM32=10,\"окт\",IF(BM32=11,\"ноя\",\"дек\")))))))))))&BM33,IF($Q$33=Lists!$I$19,BM35,IF($Q$33=Lists!$I$20,(INT((BM32-1)/3)+1)&\"кв\"&BM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BN32,MONTH(BN35),$Z33:BN33,YEAR(BN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN32=1,\"янв\",IF(BN32=2,\"фев\",IF(BN32=3,\"мар\",IF(BN32=4,\"апр\",IF(BN32=5,\"май\",IF(BN32=6,\"июн\",IF(BN32=7,\"июл\",IF(BN32=8,\"авг\",IF(BN32=9,\"сен\",IF(BN32=10,\"окт\",IF(BN32=11,\"ноя\",\"дек\")))))))))))&BN33,IF($Q$33=Lists!$I$19,BN35,IF($Q$33=Lists!$I$20,(INT((BN32-1)/3)+1)&\"кв\"&BN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BO32,MONTH(BO35),$Z33:BO33,YEAR(BO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO32=1,\"янв\",IF(BO32=2,\"фев\",IF(BO32=3,\"мар\",IF(BO32=4,\"апр\",IF(BO32=5,\"май\",IF(BO32=6,\"июн\",IF(BO32=7,\"июл\",IF(BO32=8,\"авг\",IF(BO32=9,\"сен\",IF(BO32=10,\"окт\",IF(BO32=11,\"ноя\",\"дек\")))))))))))&BO33,IF($Q$33=Lists!$I$19,BO35,IF($Q$33=Lists!$I$20,(INT((BO32-1)/3)+1)&\"кв\"&BO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BP32,MONTH(BP35),$Z33:BP33,YEAR(BP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP32=1,\"янв\",IF(BP32=2,\"фев\",IF(BP32=3,\"мар\",IF(BP32=4,\"апр\",IF(BP32=5,\"май\",IF(BP32=6,\"июн\",IF(BP32=7,\"июл\",IF(BP32=8,\"авг\",IF(BP32=9,\"сен\",IF(BP32=10,\"окт\",IF(BP32=11,\"ноя\",\"дек\")))))))))))&BP33,IF($Q$33=Lists!$I$19,BP35,IF($Q$33=Lists!$I$20,(INT((BP32-1)/3)+1)&\"кв\"&BP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BQ32,MONTH(BQ35),$Z33:BQ33,YEAR(BQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ32=1,\"янв\",IF(BQ32=2,\"фев\",IF(BQ32=3,\"мар\",IF(BQ32=4,\"апр\",IF(BQ32=5,\"май\",IF(BQ32=6,\"июн\",IF(BQ32=7,\"июл\",IF(BQ32=8,\"авг\",IF(BQ32=9,\"сен\",IF(BQ32=10,\"окт\",IF(BQ32=11,\"ноя\",\"дек\")))))))))))&BQ33,IF($Q$33=Lists!$I$19,BQ35,IF($Q$33=Lists!$I$20,(INT((BQ32-1)/3)+1)&\"кв\"&BQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BR32,MONTH(BR35),$Z33:BR33,YEAR(BR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR32=1,\"янв\",IF(BR32=2,\"фев\",IF(BR32=3,\"мар\",IF(BR32=4,\"апр\",IF(BR32=5,\"май\",IF(BR32=6,\"июн\",IF(BR32=7,\"июл\",IF(BR32=8,\"авг\",IF(BR32=9,\"сен\",IF(BR32=10,\"окт\",IF(BR32=11,\"ноя\",\"дек\")))))))))))&BR33,IF($Q$33=Lists!$I$19,BR35,IF($Q$33=Lists!$I$20,(INT((BR32-1)/3)+1)&\"кв\"&BR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BS32,MONTH(BS35),$Z33:BS33,YEAR(BS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS32=1,\"янв\",IF(BS32=2,\"фев\",IF(BS32=3,\"мар\",IF(BS32=4,\"апр\",IF(BS32=5,\"май\",IF(BS32=6,\"июн\",IF(BS32=7,\"июл\",IF(BS32=8,\"авг\",IF(BS32=9,\"сен\",IF(BS32=10,\"окт\",IF(BS32=11,\"ноя\",\"дек\")))))))))))&BS33,IF($Q$33=Lists!$I$19,BS35,IF($Q$33=Lists!$I$20,(INT((BS32-1)/3)+1)&\"кв\"&BS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BT32,MONTH(BT35),$Z33:BT33,YEAR(BT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT32=1,\"янв\",IF(BT32=2,\"фев\",IF(BT32=3,\"мар\",IF(BT32=4,\"апр\",IF(BT32=5,\"май\",IF(BT32=6,\"июн\",IF(BT32=7,\"июл\",IF(BT32=8,\"авг\",IF(BT32=9,\"сен\",IF(BT32=10,\"окт\",IF(BT32=11,\"ноя\",\"дек\")))))))))))&BT33,IF($Q$33=Lists!$I$19,BT35,IF($Q$33=Lists!$I$20,(INT((BT32-1)/3)+1)&\"кв\"&BT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BU32,MONTH(BU35),$Z33:BU33,YEAR(BU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU32=1,\"янв\",IF(BU32=2,\"фев\",IF(BU32=3,\"мар\",IF(BU32=4,\"апр\",IF(BU32=5,\"май\",IF(BU32=6,\"июн\",IF(BU32=7,\"июл\",IF(BU32=8,\"авг\",IF(BU32=9,\"сен\",IF(BU32=10,\"окт\",IF(BU32=11,\"ноя\",\"дек\")))))))))))&BU33,IF($Q$33=Lists!$I$19,BU35,IF($Q$33=Lists!$I$20,(INT((BU32-1)/3)+1)&\"кв\"&BU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BV32,MONTH(BV35),$Z33:BV33,YEAR(BV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV32=1,\"янв\",IF(BV32=2,\"фев\",IF(BV32=3,\"мар\",IF(BV32=4,\"апр\",IF(BV32=5,\"май\",IF(BV32=6,\"июн\",IF(BV32=7,\"июл\",IF(BV32=8,\"авг\",IF(BV32=9,\"сен\",IF(BV32=10,\"окт\",IF(BV32=11,\"ноя\",\"дек\")))))))))))&BV33,IF($Q$33=Lists!$I$19,BV35,IF($Q$33=Lists!$I$20,(INT((BV32-1)/3)+1)&\"кв\"&BV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BW32,MONTH(BW35),$Z33:BW33,YEAR(BW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW32=1,\"янв\",IF(BW32=2,\"фев\",IF(BW32=3,\"мар\",IF(BW32=4,\"апр\",IF(BW32=5,\"май\",IF(BW32=6,\"июн\",IF(BW32=7,\"июл\",IF(BW32=8,\"авг\",IF(BW32=9,\"сен\",IF(BW32=10,\"окт\",IF(BW32=11,\"ноя\",\"дек\")))))))))))&BW33,IF($Q$33=Lists!$I$19,BW35,IF($Q$33=Lists!$I$20,(INT((BW32-1)/3)+1)&\"кв\"&BW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BX32,MONTH(BX35),$Z33:BX33,YEAR(BX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX32=1,\"янв\",IF(BX32=2,\"фев\",IF(BX32=3,\"мар\",IF(BX32=4,\"апр\",IF(BX32=5,\"май\",IF(BX32=6,\"июн\",IF(BX32=7,\"июл\",IF(BX32=8,\"авг\",IF(BX32=9,\"сен\",IF(BX32=10,\"окт\",IF(BX32=11,\"ноя\",\"дек\")))))))))))&BX33,IF($Q$33=Lists!$I$19,BX35,IF($Q$33=Lists!$I$20,(INT((BX32-1)/3)+1)&\"кв\"&BX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BY32,MONTH(BY35),$Z33:BY33,YEAR(BY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY32=1,\"янв\",IF(BY32=2,\"фев\",IF(BY32=3,\"мар\",IF(BY32=4,\"апр\",IF(BY32=5,\"май\",IF(BY32=6,\"июн\",IF(BY32=7,\"июл\",IF(BY32=8,\"авг\",IF(BY32=9,\"сен\",IF(BY32=10,\"окт\",IF(BY32=11,\"ноя\",\"дек\")))))))))))&BY33,IF($Q$33=Lists!$I$19,BY35,IF($Q$33=Lists!$I$20,(INT((BY32-1)/3)+1)&\"кв\"&BY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BZ32,MONTH(BZ35),$Z33:BZ33,YEAR(BZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ32=1,\"янв\",IF(BZ32=2,\"фев\",IF(BZ32=3,\"мар\",IF(BZ32=4,\"апр\",IF(BZ32=5,\"май\",IF(BZ32=6,\"июн\",IF(BZ32=7,\"июл\",IF(BZ32=8,\"авг\",IF(BZ32=9,\"сен\",IF(BZ32=10,\"окт\",IF(BZ32=11,\"ноя\",\"дек\")))))))))))&BZ33,IF($Q$33=Lists!$I$19,BZ35,IF($Q$33=Lists!$I$20,(INT((BZ32-1)/3)+1)&\"кв\"&BZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CA32,MONTH(CA35),$Z33:CA33,YEAR(CA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA32=1,\"янв\",IF(CA32=2,\"фев\",IF(CA32=3,\"мар\",IF(CA32=4,\"апр\",IF(CA32=5,\"май\",IF(CA32=6,\"июн\",IF(CA32=7,\"июл\",IF(CA32=8,\"авг\",IF(CA32=9,\"сен\",IF(CA32=10,\"окт\",IF(CA32=11,\"ноя\",\"дек\")))))))))))&CA33,IF($Q$33=Lists!$I$19,CA35,IF($Q$33=Lists!$I$20,(INT((CA32-1)/3)+1)&\"кв\"&CA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CB32,MONTH(CB35),$Z33:CB33,YEAR(CB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB32=1,\"янв\",IF(CB32=2,\"фев\",IF(CB32=3,\"мар\",IF(CB32=4,\"апр\",IF(CB32=5,\"май\",IF(CB32=6,\"июн\",IF(CB32=7,\"июл\",IF(CB32=8,\"авг\",IF(CB32=9,\"сен\",IF(CB32=10,\"окт\",IF(CB32=11,\"ноя\",\"дек\")))))))))))&CB33,IF($Q$33=Lists!$I$19,CB35,IF($Q$33=Lists!$I$20,(INT((CB32-1)/3)+1)&\"кв\"&CB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CC32,MONTH(CC35),$Z33:CC33,YEAR(CC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC32=1,\"янв\",IF(CC32=2,\"фев\",IF(CC32=3,\"мар\",IF(CC32=4,\"апр\",IF(CC32=5,\"май\",IF(CC32=6,\"июн\",IF(CC32=7,\"июл\",IF(CC32=8,\"авг\",IF(CC32=9,\"сен\",IF(CC32=10,\"окт\",IF(CC32=11,\"ноя\",\"дек\")))))))))))&CC33,IF($Q$33=Lists!$I$19,CC35,IF($Q$33=Lists!$I$20,(INT((CC32-1)/3)+1)&\"кв\"&CC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CD32,MONTH(CD35),$Z33:CD33,YEAR(CD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD32=1,\"янв\",IF(CD32=2,\"фев\",IF(CD32=3,\"мар\",IF(CD32=4,\"апр\",IF(CD32=5,\"май\",IF(CD32=6,\"июн\",IF(CD32=7,\"июл\",IF(CD32=8,\"авг\",IF(CD32=9,\"сен\",IF(CD32=10,\"окт\",IF(CD32=11,\"ноя\",\"дек\")))))))))))&CD33,IF($Q$33=Lists!$I$19,CD35,IF($Q$33=Lists!$I$20,(INT((CD32-1)/3)+1)&\"кв\"&CD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CE32,MONTH(CE35),$Z33:CE33,YEAR(CE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE32=1,\"янв\",IF(CE32=2,\"фев\",IF(CE32=3,\"мар\",IF(CE32=4,\"апр\",IF(CE32=5,\"май\",IF(CE32=6,\"июн\",IF(CE32=7,\"июл\",IF(CE32=8,\"авг\",IF(CE32=9,\"сен\",IF(CE32=10,\"окт\",IF(CE32=11,\"ноя\",\"дек\")))))))))))&CE33,IF($Q$33=Lists!$I$19,CE35,IF($Q$33=Lists!$I$20,(INT((CE32-1)/3)+1)&\"кв\"&CE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CF32,MONTH(CF35),$Z33:CF33,YEAR(CF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF32=1,\"янв\",IF(CF32=2,\"фев\",IF(CF32=3,\"мар\",IF(CF32=4,\"апр\",IF(CF32=5,\"май\",IF(CF32=6,\"июн\",IF(CF32=7,\"июл\",IF(CF32=8,\"авг\",IF(CF32=9,\"сен\",IF(CF32=10,\"окт\",IF(CF32=11,\"ноя\",\"дек\")))))))))))&CF33,IF($Q$33=Lists!$I$19,CF35,IF($Q$33=Lists!$I$20,(INT((CF32-1)/3)+1)&\"кв\"&CF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CG32,MONTH(CG35),$Z33:CG33,YEAR(CG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG32=1,\"янв\",IF(CG32=2,\"фев\",IF(CG32=3,\"мар\",IF(CG32=4,\"апр\",IF(CG32=5,\"май\",IF(CG32=6,\"июн\",IF(CG32=7,\"июл\",IF(CG32=8,\"авг\",IF(CG32=9,\"сен\",IF(CG32=10,\"окт\",IF(CG32=11,\"ноя\",\"дек\")))))))))))&CG33,IF($Q$33=Lists!$I$19,CG35,IF($Q$33=Lists!$I$20,(INT((CG32-1)/3)+1)&\"кв\"&CG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CH32,MONTH(CH35),$Z33:CH33,YEAR(CH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH32=1,\"янв\",IF(CH32=2,\"фев\",IF(CH32=3,\"мар\",IF(CH32=4,\"апр\",IF(CH32=5,\"май\",IF(CH32=6,\"июн\",IF(CH32=7,\"июл\",IF(CH32=8,\"авг\",IF(CH32=9,\"сен\",IF(CH32=10,\"окт\",IF(CH32=11,\"ноя\",\"дек\")))))))))))&CH33,IF($Q$33=Lists!$I$19,CH35,IF($Q$33=Lists!$I$20,(INT((CH32-1)/3)+1)&\"кв\"&CH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CI32,MONTH(CI35),$Z33:CI33,YEAR(CI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI32=1,\"янв\",IF(CI32=2,\"фев\",IF(CI32=3,\"мар\",IF(CI32=4,\"апр\",IF(CI32=5,\"май\",IF(CI32=6,\"июн\",IF(CI32=7,\"июл\",IF(CI32=8,\"авг\",IF(CI32=9,\"сен\",IF(CI32=10,\"окт\",IF(CI32=11,\"ноя\",\"дек\")))))))))))&CI33,IF($Q$33=Lists!$I$19,CI35,IF($Q$33=Lists!$I$20,(INT((CI32-1)/3)+1)&\"кв\"&CI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CJ32,MONTH(CJ35),$Z33:CJ33,YEAR(CJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ32=1,\"янв\",IF(CJ32=2,\"фев\",IF(CJ32=3,\"мар\",IF(CJ32=4,\"апр\",IF(CJ32=5,\"май\",IF(CJ32=6,\"июн\",IF(CJ32=7,\"июл\",IF(CJ32=8,\"авг\",IF(CJ32=9,\"сен\",IF(CJ32=10,\"окт\",IF(CJ32=11,\"ноя\",\"дек\")))))))))))&CJ33,IF($Q$33=Lists!$I$19,CJ35,IF($Q$33=Lists!$I$20,(INT((CJ32-1)/3)+1)&\"кв\"&CJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CK32,MONTH(CK35),$Z33:CK33,YEAR(CK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK32=1,\"янв\",IF(CK32=2,\"фев\",IF(CK32=3,\"мар\",IF(CK32=4,\"апр\",IF(CK32=5,\"май\",IF(CK32=6,\"июн\",IF(CK32=7,\"июл\",IF(CK32=8,\"авг\",IF(CK32=9,\"сен\",IF(CK32=10,\"окт\",IF(CK32=11,\"ноя\",\"дек\")))))))))))&CK33,IF($Q$33=Lists!$I$19,CK35,IF($Q$33=Lists!$I$20,(INT((CK32-1)/3)+1)&\"кв\"&CK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CL32,MONTH(CL35),$Z33:CL33,YEAR(CL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL32=1,\"янв\",IF(CL32=2,\"фев\",IF(CL32=3,\"мар\",IF(CL32=4,\"апр\",IF(CL32=5,\"май\",IF(CL32=6,\"июн\",IF(CL32=7,\"июл\",IF(CL32=8,\"авг\",IF(CL32=9,\"сен\",IF(CL32=10,\"окт\",IF(CL32=11,\"ноя\",\"дек\")))))))))))&CL33,IF($Q$33=Lists!$I$19,CL35,IF($Q$33=Lists!$I$20,(INT((CL32-1)/3)+1)&\"кв\"&CL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CM32,MONTH(CM35),$Z33:CM33,YEAR(CM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM32=1,\"янв\",IF(CM32=2,\"фев\",IF(CM32=3,\"мар\",IF(CM32=4,\"апр\",IF(CM32=5,\"май\",IF(CM32=6,\"июн\",IF(CM32=7,\"июл\",IF(CM32=8,\"авг\",IF(CM32=9,\"сен\",IF(CM32=10,\"окт\",IF(CM32=11,\"ноя\",\"дек\")))))))))))&CM33,IF($Q$33=Lists!$I$19,CM35,IF($Q$33=Lists!$I$20,(INT((CM32-1)/3)+1)&\"кв\"&CM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CN32,MONTH(CN35),$Z33:CN33,YEAR(CN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN32=1,\"янв\",IF(CN32=2,\"фев\",IF(CN32=3,\"мар\",IF(CN32=4,\"апр\",IF(CN32=5,\"май\",IF(CN32=6,\"июн\",IF(CN32=7,\"июл\",IF(CN32=8,\"авг\",IF(CN32=9,\"сен\",IF(CN32=10,\"окт\",IF(CN32=11,\"ноя\",\"дек\")))))))))))&CN33,IF($Q$33=Lists!$I$19,CN35,IF($Q$33=Lists!$I$20,(INT((CN32-1)/3)+1)&\"кв\"&CN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CO32,MONTH(CO35),$Z33:CO33,YEAR(CO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO32=1,\"янв\",IF(CO32=2,\"фев\",IF(CO32=3,\"мар\",IF(CO32=4,\"апр\",IF(CO32=5,\"май\",IF(CO32=6,\"июн\",IF(CO32=7,\"июл\",IF(CO32=8,\"авг\",IF(CO32=9,\"сен\",IF(CO32=10,\"окт\",IF(CO32=11,\"ноя\",\"дек\")))))))))))&CO33,IF($Q$33=Lists!$I$19,CO35,IF($Q$33=Lists!$I$20,(INT((CO32-1)/3)+1)&\"кв\"&CO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CP32,MONTH(CP35),$Z33:CP33,YEAR(CP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP32=1,\"янв\",IF(CP32=2,\"фев\",IF(CP32=3,\"мар\",IF(CP32=4,\"апр\",IF(CP32=5,\"май\",IF(CP32=6,\"июн\",IF(CP32=7,\"июл\",IF(CP32=8,\"авг\",IF(CP32=9,\"сен\",IF(CP32=10,\"окт\",IF(CP32=11,\"ноя\",\"дек\")))))))))))&CP33,IF($Q$33=Lists!$I$19,CP35,IF($Q$33=Lists!$I$20,(INT((CP32-1)/3)+1)&\"кв\"&CP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CQ32,MONTH(CQ35),$Z33:CQ33,YEAR(CQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ32=1,\"янв\",IF(CQ32=2,\"фев\",IF(CQ32=3,\"мар\",IF(CQ32=4,\"апр\",IF(CQ32=5,\"май\",IF(CQ32=6,\"июн\",IF(CQ32=7,\"июл\",IF(CQ32=8,\"авг\",IF(CQ32=9,\"сен\",IF(CQ32=10,\"окт\",IF(CQ32=11,\"ноя\",\"дек\")))))))))))&CQ33,IF($Q$33=Lists!$I$19,CQ35,IF($Q$33=Lists!$I$20,(INT((CQ32-1)/3)+1)&\"кв\"&CQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CR32,MONTH(CR35),$Z33:CR33,YEAR(CR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR32=1,\"янв\",IF(CR32=2,\"фев\",IF(CR32=3,\"мар\",IF(CR32=4,\"апр\",IF(CR32=5,\"май\",IF(CR32=6,\"июн\",IF(CR32=7,\"июл\",IF(CR32=8,\"авг\",IF(CR32=9,\"сен\",IF(CR32=10,\"окт\",IF(CR32=11,\"ноя\",\"дек\")))))))))))&CR33,IF($Q$33=Lists!$I$19,CR35,IF($Q$33=Lists!$I$20,(INT((CR32-1)/3)+1)&\"кв\"&CR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CS32,MONTH(CS35),$Z33:CS33,YEAR(CS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS32=1,\"янв\",IF(CS32=2,\"фев\",IF(CS32=3,\"мар\",IF(CS32=4,\"апр\",IF(CS32=5,\"май\",IF(CS32=6,\"июн\",IF(CS32=7,\"июл\",IF(CS32=8,\"авг\",IF(CS32=9,\"сен\",IF(CS32=10,\"окт\",IF(CS32=11,\"ноя\",\"дек\")))))))))))&CS33,IF($Q$33=Lists!$I$19,CS35,IF($Q$33=Lists!$I$20,(INT((CS32-1)/3)+1)&\"кв\"&CS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CT32,MONTH(CT35),$Z33:CT33,YEAR(CT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT32=1,\"янв\",IF(CT32=2,\"фев\",IF(CT32=3,\"мар\",IF(CT32=4,\"апр\",IF(CT32=5,\"май\",IF(CT32=6,\"июн\",IF(CT32=7,\"июл\",IF(CT32=8,\"авг\",IF(CT32=9,\"сен\",IF(CT32=10,\"окт\",IF(CT32=11,\"ноя\",\"дек\")))))))))))&CT33,IF($Q$33=Lists!$I$19,CT35,IF($Q$33=Lists!$I$20,(INT((CT32-1)/3)+1)&\"кв\"&CT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CU32,MONTH(CU35),$Z33:CU33,YEAR(CU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU32=1,\"янв\",IF(CU32=2,\"фев\",IF(CU32=3,\"мар\",IF(CU32=4,\"апр\",IF(CU32=5,\"май\",IF(CU32=6,\"июн\",IF(CU32=7,\"июл\",IF(CU32=8,\"авг\",IF(CU32=9,\"сен\",IF(CU32=10,\"окт\",IF(CU32=11,\"ноя\",\"дек\")))))))))))&CU33,IF($Q$33=Lists!$I$19,CU35,IF($Q$33=Lists!$I$20,(INT((CU32-1)/3)+1)&\"кв\"&CU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CU35)&\"г.\",\"\"))))))","v":""}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":101,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в офисе",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q18"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI17"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM18"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ87"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY19"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS18"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"квартал"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Формат магазинов Street"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Крупный чек",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2021-07-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания магазинов"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$97","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Контроль качества",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужен офис",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":"Формат магазинов \"в ТЦ\""},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":2},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Средний чек",{"$f":"MAX(AN$15:AN16)+1","v":2},{"$f":"IF(OR(AM17=0,AM17=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM17)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2021-08-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$65","v":"Трафик"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$131","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Складские работы",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Продавцы-консультанты",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужен офис",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":3},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":""},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":""},0,"*","Up-Sale-чек",{"$f":"MAX(AN$15:AN17)+1","v":3},{"$f":"IF(OR(AM18=0,AM18=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM18)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2021-09-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$67","v":"Конверсия в посетителя"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Транспортные расходы",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,"в каждый период начисления",{"$f":"MAX(BT$15:BT17)+1","v":3},{"$f":"IF(OR(BS18=0,BS18=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS18)=1,0,1))","v":0},null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Производственные рабочие",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":""},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2021-10-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$76","v":"Валовый поток посетителей"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Генеральный директор",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":""},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2021-11-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Операционный директор",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":""},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2021-12-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Главный бухгалтер",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":""},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2022-01-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ИТ-специалисты",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2022-02-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Финансовые менеджеры",{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2022-03-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Бухгалтера",{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2022-04-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие сотрудники",{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2022-05-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2022-06-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2022-07-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2022-08-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2022-09-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2022-10-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2022-11-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2022-12-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2023-01-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2023-02-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2023-03-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2023-04-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2023-05-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2023-06-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2023-07-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2023-08-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2023-09-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2023-10-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2023-11-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2023-12-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2024-01-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2024-02-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2024-03-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2024-04-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2024-05-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2024-06-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2024-07-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2024-08-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2024-09-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2024-10-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2024-11-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2024-12-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2025-01-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2025-02-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2025-03-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2025-04-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2025-05-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2025-06-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2025-12-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2026-05-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"2026-12-01"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":66},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"00:00:00"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"00:00:00"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"00:00:00"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"00:00:00"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"00:00:00"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":91,"n_cols":99,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I29\")","v":"Macro"},null,null,{"$f":"INDIRECT(\"START!K29\")","v":"Макропоказатели внешней среды"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры рабочего дня сотрудника"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,{"$f":"Q18*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30","v":20},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,{"$f":"Q17*Q19","v":160},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$CM$13","v":"Система налогообложения"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",\"\",IF(AA$7<>Z$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AA24<>\"\",AA24<>0),AA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)),Lists!$CM$16),Lists!$CM$16))),Z22))","v":"УСН(6%)"},{"$f":"IF(AB$11=\"\",\"\",IF(AB$7<>AA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AB24<>\"\",AB24<>0),AB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)),Lists!$CM$16),Lists!$CM$16))),AA22))","v":"УСН(6%)"},{"$f":"IF(AC$11=\"\",\"\",IF(AC$7<>AB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AC24<>\"\",AC24<>0),AC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)),Lists!$CM$16),Lists!$CM$16))),AB22))","v":"УСН(6%)"},{"$f":"IF(AD$11=\"\",\"\",IF(AD$7<>AC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AD24<>\"\",AD24<>0),AD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)),Lists!$CM$16),Lists!$CM$16))),AC22))","v":"УСН(6%)"},{"$f":"IF(AE$11=\"\",\"\",IF(AE$7<>AD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AE24<>\"\",AE24<>0),AE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)),Lists!$CM$16),Lists!$CM$16))),AD22))","v":"УСН(6%)"},{"$f":"IF(AF$11=\"\",\"\",IF(AF$7<>AE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AF24<>\"\",AF24<>0),AF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)),Lists!$CM$16),Lists!$CM$16))),AE22))","v":"УСН(6%)"},{"$f":"IF(AG$11=\"\",\"\",IF(AG$7<>AF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AG24<>\"\",AG24<>0),AG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)),Lists!$CM$16),Lists!$CM$16))),AF22))","v":"УСН(15%)"},{"$f":"IF(AH$11=\"\",\"\",IF(AH$7<>AG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AH24<>\"\",AH24<>0),AH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)),Lists!$CM$16),Lists!$CM$16))),AG22))","v":"УСН(15%)"},{"$f":"IF(AI$11=\"\",\"\",IF(AI$7<>AH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AI24<>\"\",AI24<>0),AI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)),Lists!$CM$16),Lists!$CM$16))),AH22))","v":"УСН(15%)"},{"$f":"IF(AJ$11=\"\",\"\",IF(AJ$7<>AI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AJ24<>\"\",AJ24<>0),AJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AI22))","v":"УСН(15%)"},{"$f":"IF(AK$11=\"\",\"\",IF(AK$7<>AJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AK24<>\"\",AK24<>0),AK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)),Lists!$CM$16),Lists!$CM$16))),AJ22))","v":"УСН(15%)"},{"$f":"IF(AL$11=\"\",\"\",IF(AL$7<>AK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AL24<>\"\",AL24<>0),AL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)),Lists!$CM$16),Lists!$CM$16))),AK22))","v":"УСН(15%)"},{"$f":"IF(AM$11=\"\",\"\",IF(AM$7<>AL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AM24<>\"\",AM24<>0),AM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)),Lists!$CM$16),Lists!$CM$16))),AL22))","v":"УСН(15%)"},{"$f":"IF(AN$11=\"\",\"\",IF(AN$7<>AM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AN24<>\"\",AN24<>0),AN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)),Lists!$CM$16),Lists!$CM$16))),AM22))","v":"УСН(15%)"},{"$f":"IF(AO$11=\"\",\"\",IF(AO$7<>AN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AO24<>\"\",AO24<>0),AO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)),Lists!$CM$16),Lists!$CM$16))),AN22))","v":"УСН(15%)"},{"$f":"IF(AP$11=\"\",\"\",IF(AP$7<>AO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AP24<>\"\",AP24<>0),AP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)),Lists!$CM$16),Lists!$CM$16))),AO22))","v":"УСН(15%)"},{"$f":"IF(AQ$11=\"\",\"\",IF(AQ$7<>AP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AQ24<>\"\",AQ24<>0),AQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AP22))","v":"УСН(15%)"},{"$f":"IF(AR$11=\"\",\"\",IF(AR$7<>AQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AR24<>\"\",AR24<>0),AR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)),Lists!$CM$16),Lists!$CM$16))),AQ22))","v":"УСН(15%)"},{"$f":"IF(AS$11=\"\",\"\",IF(AS$7<>AR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AS24<>\"\",AS24<>0),AS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)),Lists!$CM$16),Lists!$CM$16))),AR22))","v":"ОСНО"},{"$f":"IF(AT$11=\"\",\"\",IF(AT$7<>AS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AT24<>\"\",AT24<>0),AT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)),Lists!$CM$16),Lists!$CM$16))),AS22))","v":"ОСНО"},{"$f":"IF(AU$11=\"\",\"\",IF(AU$7<>AT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AU24<>\"\",AU24<>0),AU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)),Lists!$CM$16),Lists!$CM$16))),AT22))","v":"ОСНО"},{"$f":"IF(AV$11=\"\",\"\",IF(AV$7<>AU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AV24<>\"\",AV24<>0),AV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)),Lists!$CM$16),Lists!$CM$16))),AU22))","v":"ОСНО"},{"$f":"IF(AW$11=\"\",\"\",IF(AW$7<>AV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AW24<>\"\",AW24<>0),AW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)),Lists!$CM$16),Lists!$CM$16))),AV22))","v":"ОСНО"},{"$f":"IF(AX$11=\"\",\"\",IF(AX$7<>AW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AX24<>\"\",AX24<>0),AX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)),Lists!$CM$16),Lists!$CM$16))),AW22))","v":"ОСНО"},{"$f":"IF(AY$11=\"\",\"\",IF(AY$7<>AX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AY24<>\"\",AY24<>0),AY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)),Lists!$CM$16),Lists!$CM$16))),AX22))","v":"ОСНО"},{"$f":"IF(AZ$11=\"\",\"\",IF(AZ$7<>AY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AZ24<>\"\",AZ24<>0),AZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AY22))","v":"ОСНО"},{"$f":"IF(BA$11=\"\",\"\",IF(BA$7<>AZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BA24<>\"\",BA24<>0),BA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)),Lists!$CM$16),Lists!$CM$16))),AZ22))","v":"ОСНО"},{"$f":"IF(BB$11=\"\",\"\",IF(BB$7<>BA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BB24<>\"\",BB24<>0),BB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)),Lists!$CM$16),Lists!$CM$16))),BA22))","v":"ОСНО"},{"$f":"IF(BC$11=\"\",\"\",IF(BC$7<>BB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BC24<>\"\",BC24<>0),BC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)),Lists!$CM$16),Lists!$CM$16))),BB22))","v":"ОСНО"},{"$f":"IF(BD$11=\"\",\"\",IF(BD$7<>BC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BD24<>\"\",BD24<>0),BD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)),Lists!$CM$16),Lists!$CM$16))),BC22))","v":"ОСНО"},{"$f":"IF(BE$11=\"\",\"\",IF(BE$7<>BD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BE24<>\"\",BE24<>0),BE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)),Lists!$CM$16),Lists!$CM$16))),BD22))","v":"ОСНО"},{"$f":"IF(BF$11=\"\",\"\",IF(BF$7<>BE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BF24<>\"\",BF24<>0),BF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)),Lists!$CM$16),Lists!$CM$16))),BE22))","v":"ОСНО"},{"$f":"IF(BG$11=\"\",\"\",IF(BG$7<>BF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BG24<>\"\",BG24<>0),BG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)),Lists!$CM$16),Lists!$CM$16))),BF22))","v":"ОСНО"},{"$f":"IF(BH$11=\"\",\"\",IF(BH$7<>BG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BH24<>\"\",BH24<>0),BH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)),Lists!$CM$16),Lists!$CM$16))),BG22))","v":"ОСНО"},{"$f":"IF(BI$11=\"\",\"\",IF(BI$7<>BH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BI24<>\"\",BI24<>0),BI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)),Lists!$CM$16),Lists!$CM$16))),BH22))","v":"ОСНО"},{"$f":"IF(BJ$11=\"\",\"\",IF(BJ$7<>BI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BJ24<>\"\",BJ24<>0),BJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BI22))","v":"ОСНО"},{"$f":"IF(BK$11=\"\",\"\",IF(BK$7<>BJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BK24<>\"\",BK24<>0),BK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)),Lists!$CM$16),Lists!$CM$16))),BJ22))","v":"ОСНО"},{"$f":"IF(BL$11=\"\",\"\",IF(BL$7<>BK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BL24<>\"\",BL24<>0),BL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)),Lists!$CM$16),Lists!$CM$16))),BK22))","v":"ОСНО"},{"$f":"IF(BM$11=\"\",\"\",IF(BM$7<>BL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BM24<>\"\",BM24<>0),BM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)),Lists!$CM$16),Lists!$CM$16))),BL22))","v":"ОСНО"},{"$f":"IF(BN$11=\"\",\"\",IF(BN$7<>BM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BN24<>\"\",BN24<>0),BN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)),Lists!$CM$16),Lists!$CM$16))),BM22))","v":"ОСНО"},{"$f":"IF(BO$11=\"\",\"\",IF(BO$7<>BN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BO24<>\"\",BO24<>0),BO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)),Lists!$CM$16),Lists!$CM$16))),BN22))","v":"ОСНО"},{"$f":"IF(BP$11=\"\",\"\",IF(BP$7<>BO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BP24<>\"\",BP24<>0),BP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)),Lists!$CM$16),Lists!$CM$16))),BO22))","v":"ОСНО"},{"$f":"IF(BQ$11=\"\",\"\",IF(BQ$7<>BP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BQ24<>\"\",BQ24<>0),BQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BP22))","v":"ОСНО"},{"$f":"IF(BR$11=\"\",\"\",IF(BR$7<>BQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BR24<>\"\",BR24<>0),BR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)),Lists!$CM$16),Lists!$CM$16))),BQ22))","v":"ОСНО"},{"$f":"IF(BS$11=\"\",\"\",IF(BS$7<>BR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BS24<>\"\",BS24<>0),BS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)),Lists!$CM$16),Lists!$CM$16))),BR22))","v":"ОСНО"},{"$f":"IF(BT$11=\"\",\"\",IF(BT$7<>BS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BT24<>\"\",BT24<>0),BT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)),Lists!$CM$16),Lists!$CM$16))),BS22))","v":"ОСНО"},{"$f":"IF(BU$11=\"\",\"\",IF(BU$7<>BT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BU24<>\"\",BU24<>0),BU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)),Lists!$CM$16),Lists!$CM$16))),BT22))","v":"ОСНО"},{"$f":"IF(BV$11=\"\",\"\",IF(BV$7<>BU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BV24<>\"\",BV24<>0),BV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)),Lists!$CM$16),Lists!$CM$16))),BU22))","v":"ОСНО"},{"$f":"IF(BW$11=\"\",\"\",IF(BW$7<>BV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BW24<>\"\",BW24<>0),BW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)),Lists!$CM$16),Lists!$CM$16))),BV22))","v":"ОСНО"},{"$f":"IF(BX$11=\"\",\"\",IF(BX$7<>BW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BX24<>\"\",BX24<>0),BX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)),Lists!$CM$16),Lists!$CM$16))),BW22))","v":"ОСНО"},{"$f":"IF(BY$11=\"\",\"\",IF(BY$7<>BX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BY24<>\"\",BY24<>0),BY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)),Lists!$CM$16),Lists!$CM$16))),BX22))","v":"ОСНО"},{"$f":"IF(BZ$11=\"\",\"\",IF(BZ$7<>BY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BZ24<>\"\",BZ24<>0),BZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BY22))","v":"ОСНО"},{"$f":"IF(CA$11=\"\",\"\",IF(CA$7<>BZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CA24<>\"\",CA24<>0),CA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)),Lists!$CM$16),Lists!$CM$16))),BZ22))","v":"ОСНО"},{"$f":"IF(CB$11=\"\",\"\",IF(CB$7<>CA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CB24<>\"\",CB24<>0),CB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)),Lists!$CM$16),Lists!$CM$16))),CA22))","v":"ОСНО"},{"$f":"IF(CC$11=\"\",\"\",IF(CC$7<>CB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CC24<>\"\",CC24<>0),CC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)),Lists!$CM$16),Lists!$CM$16))),CB22))","v":"ОСНО"},{"$f":"IF(CD$11=\"\",\"\",IF(CD$7<>CC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CD24<>\"\",CD24<>0),CD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)),Lists!$CM$16),Lists!$CM$16))),CC22))","v":"ОСНО"},{"$f":"IF(CE$11=\"\",\"\",IF(CE$7<>CD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CE24<>\"\",CE24<>0),CE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)),Lists!$CM$16),Lists!$CM$16))),CD22))","v":"ОСНО"},{"$f":"IF(CF$11=\"\",\"\",IF(CF$7<>CE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CF24<>\"\",CF24<>0),CF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)),Lists!$CM$16),Lists!$CM$16))),CE22))","v":"ОСНО"},{"$f":"IF(CG$11=\"\",\"\",IF(CG$7<>CF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CG24<>\"\",CG24<>0),CG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)),Lists!$CM$16),Lists!$CM$16))),CF22))","v":"ОСНО"},{"$f":"IF(CH$11=\"\",\"\",IF(CH$7<>CG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CH24<>\"\",CH24<>0),CH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)),Lists!$CM$16),Lists!$CM$16))),CG22))","v":"ОСНО"},{"$f":"IF(CI$11=\"\",\"\",IF(CI$7<>CH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CI24<>\"\",CI24<>0),CI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)),Lists!$CM$16),Lists!$CM$16))),CH22))","v":"ОСНО"},{"$f":"IF(CJ$11=\"\",\"\",IF(CJ$7<>CI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CJ24<>\"\",CJ24<>0),CJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CI22))","v":"ОСНО"},{"$f":"IF(CK$11=\"\",\"\",IF(CK$7<>CJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CK24<>\"\",CK24<>0),CK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)),Lists!$CM$16),Lists!$CM$16))),CJ22))","v":"ОСНО"},{"$f":"IF(CL$11=\"\",\"\",IF(CL$7<>CK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CL24<>\"\",CL24<>0),CL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)),Lists!$CM$16),Lists!$CM$16))),CK22))","v":"ОСНО"},{"$f":"IF(CM$11=\"\",\"\",IF(CM$7<>CL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CM24<>\"\",CM24<>0),CM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)),Lists!$CM$16),Lists!$CM$16))),CL22))","v":"ОСНО"},{"$f":"IF(CN$11=\"\",\"\",IF(CN$7<>CM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CN24<>\"\",CN24<>0),CN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)),Lists!$CM$16),Lists!$CM$16))),CM22))","v":"ОСНО"},{"$f":"IF(CO$11=\"\",\"\",IF(CO$7<>CN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CO24<>\"\",CO24<>0),CO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)),Lists!$CM$16),Lists!$CM$16))),CN22))","v":"ОСНО"},{"$f":"IF(CP$11=\"\",\"\",IF(CP$7<>CO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CP24<>\"\",CP24<>0),CP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)),Lists!$CM$16),Lists!$CM$16))),CO22))","v":"ОСНО"},{"$f":"IF(CQ$11=\"\",\"\",IF(CQ$7<>CP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CQ24<>\"\",CQ24<>0),CQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CP22))","v":"ОСНО"},{"$f":"IF(CR$11=\"\",\"\",IF(CR$7<>CQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CR24<>\"\",CR24<>0),CR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)),Lists!$CM$16),Lists!$CM$16))),CQ22))","v":"ОСНО"},{"$f":"IF(CS$11=\"\",\"\",IF(CS$7<>CR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CS24<>\"\",CS24<>0),CS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)),Lists!$CM$16),Lists!$CM$16))),CR22))","v":"ОСНО"},{"$f":"IF(CT$11=\"\",\"\",IF(CT$7<>CS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CT24<>\"\",CT24<>0),CT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)),Lists!$CM$16),Lists!$CM$16))),CS22))","v":"ОСНО"},{"$f":"IF(CU$11=\"\",\"\",IF(CU$7<>CT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CU24<>\"\",CU24<>0),CU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)),Lists!$CM$16),Lists!$CM$16))),CT22))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"г",{"$f":"YEAR(Periods!$Q$17)","v":2021},null,null,"вып.список",null,null,"*","УСН(6%)","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J25+1","v":2022},null,null,"вып.список",null,null,"*","УСН(15%)","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J26+1","v":2023},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J27+1","v":2024},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ставки налога на прибыль"]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.06,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Ставки налога на прибыль"},{"$f":"I33","v":"УСН(6%)"},"ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.15,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Ставки налога на прибыль"},{"$f":"I35","v":"УСН(15%)"},"минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"I38","v":"г"},10,null,null,"%",null,null,"*",0.12,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Ставки НДС"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Ставки НДС"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},"г",5,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"I47","v":"г"},10,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Ставки соцсборов"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Ставки соцсборов"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},"г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"I56","v":"г"},10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I62,$Q62,IF(AA$22=$I63,$Q63,IF(AA$22=$I64,IF(AA$7-$AA$7<$J65,$Q65,IF(AA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(AB$22=$I62,$Q62,IF(AB$22=$I63,$Q63,IF(AB$22=$I64,IF(AB$7-$AA$7<$J65,$Q65,IF(AB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CN$22=$I62,$Q62,IF(CN$22=$I63,$Q63,IF(CN$22=$I64,IF(CN$7-$AA$7<$J65,$Q65,IF(CN$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Ставки земельного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"I65","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I71,$Q71,IF(AA$22=$I72,$Q72,IF(AA$22=$I73,IF(AA$7-$AA$7<$J74,$Q74,IF(AA$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(BG$22=$I71,$Q71,IF(BG$22=$I72,$Q72,IF(BG$22=$I73,IF(BG$7-$AA$7<$J74,$Q74,IF(BG$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CM$22=$I71,$Q71,IF(CM$22=$I72,$Q72,IF(CM$22=$I73,IF(CM$7-$AA$7<$J74,$Q74,IF(CM$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H70","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"I74","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I80,$Q80,IF(AA$22=$I81,$Q81,IF(AA$22=$I82,IF(AA$7-$AA$7<$J83,$Q83,IF(AA$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(BG$22=$I80,$Q80,IF(BG$22=$I81,$Q81,IF(BG$22=$I82,IF(BG$7-$AA$7<$J83,$Q83,IF(BG$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(CM$22=$I80,$Q80,IF(CM$22=$I81,$Q81,IF(CM$22=$I82,IF(CM$7-$AA$7<$J83,$Q83,IF(CM$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"I83","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"НДС к возмещению по капзатратам"},"кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капитальные затраты маркетинга",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капзатраты разовые амортизируемые",null,null,null,"Капзатраты переменные амортизируемые",null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU25"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Items!AY16:AY25"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Подготовка рекламных материалов",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Представительские расходы",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ продавцов-консультантов",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Товары и продукты категории - 1",{"$f":"MAX(AM$15:AM15)+1","v":1},"шт",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ производственных рабочих",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","Оформление юрлица",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*","Ремонтные работы (200кв.м.)",{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Аутсорсинг бухгалтерии",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Аренда офиса",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,"*","Съемка видео-роликов",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},"*","Командировочные расходы",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Консультационные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","Товары и продукты категории - 2",{"$f":"MAX(AM$15:AM16)+1","v":2},"шт",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*","Торговое пространство",{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,"*","Аутсорсинг внешних исполнителей",{"$f":"MAX(J$15:J17)+1","v":3},{"$f":"IF(OR(I18=0,I18=\"\"),0,IF(COUNTIF(I$15:I$100000,I18)=1,0,1))","v":0},"*","Расходы на поддержание конверсии",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Товары и продукты категории - 3",{"$f":"MAX(AM$15:AM17)+1","v":3},"шт",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","Разработка логотипа и дизайна",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*","Подсобные помещения",{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на ПО и т.п.",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Заключение контрактов с поставщиками",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},"*","Торговое оборудование",{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},"*","Банковские расходы",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Оборудование для РЦ",{"$f":"MAX(AV$15:AV19)+1","v":5},0,"*","Охранная и пожарная сигнализации",{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на уборку-охрану",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Лицензирование",{"$f":"MAX(AV$15:AV20)+1","v":6},0,"*","Оргтехника, кассовая техника и ПО",{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*","Обслуживание автопарка",{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV22","v":"Разовые капзатраты - 7"},{"$f":"MAX(AV$15:AV21)+1","v":7},0,"*","Автомобиль",{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","Постоянный расход - 7",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV23","v":"Разовые капзатраты - 8"},{"$f":"MAX(AV$15:AV22)+1","v":8},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ23","v":"Переменные капзатраты - 8"},{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV24","v":"Разовые капзатраты - 9"},{"$f":"MAX(AV$15:AV23)+1","v":9},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ24","v":"Переменные капзатраты - 9"},{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV25","v":"Разовые капзатраты - 10"},{"$f":"MAX(AV$15:AV24)+1","v":10},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ25","v":"Переменные капзатраты - 10"},{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"KPI","index":6,"n_rows":92,"n_cols":17,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I31\")","v":"KPI"},null,null,{"$f":"INDIRECT(\"START!K31\")","v":"Справочники ключевых показателей эффективности"}]
[]
[null,null,null,null,null,null,null,null,"Список показателей эффективности",null,null,null,null,null,null,null,"Формулы расчета показателей"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$ML14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"KPI!I16:I92"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"Срок окупаемости по чистой прибыли",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"Точка безубыточности по чистой прибыли",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"Срок окупаемости по финпотоку (PBP)",{"$f":"MAX(J$15:J17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"Точка безубыточности по финпотоку",{"$f":"MAX(J$15:J18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"IRR проекта",{"$f":"MAX(J$15:J19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"NPV(Учредителя)",{"$f":"MAX(J$15:J20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"IRR для кредиторов",{"$f":"MAX(J$15:J21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,"NPV(Кредиторов)",{"$f":"MAX(J$15:J22)+1","v":8},{"$f":"IF(OR(I23=0,I23=\"\"),0,IF(COUNTIF(I$15:I$100000,I23)=1,0,1))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,"Рентабельность",{"$f":"MAX(J$15:J23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"WACC",{"$f":"MAX(J$15:J24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"NPV(WACC)",{"$f":"MAX(J$15:J25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"ROI",{"$f":"MAX(J$15:J26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Дисконтированный срок окупаемости (DPBP)",{"$f":"MAX(J$15:J27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Коэффициент текущей ликвидности (L1)",{"$f":"MAX(J$15:J28)+1","v":14},0,null,null,null,null,null,"Отношение оборотных активов к краткосрочным обязательствам"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Коэффициент промежуточного покрытия (L2)",{"$f":"MAX(J$15:J29)+1","v":15},0,null,null,null,null,null,"Отношение суммы активов А1 и А2 к краткосрочным обязательствам"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"Коэффициент абсолютной ликвидности (L3)",{"$f":"MAX(J$15:J30)+1","v":16},{"$f":"IF(OR(I31=0,I31=\"\"),0,IF(COUNTIF(I$15:I$100000,I31)=1,0,1))","v":0},null,null,null,null,null,"Отношение суммы активов А1 к краткосрочным обязательствам"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Коэффициент общей платежеспособности (L4)",{"$f":"MAX(J$15:J31)+1","v":17},0,null,null,null,null,null,"Отношение всех активов ко всем обязательствам"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"Коэфф. платежеспособности по тек. обяз. (L5)",{"$f":"MAX(J$15:J32)+1","v":18},0,null,null,null,null,null,"Отношение среднемесячной выручки к краткосрочным обязательствам"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Оценка стоимости бизнеса/компании",{"$f":"MAX(J$15:J34)+1","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"Терминальная стоимость (TV)",{"$f":"MAX(J$15:J38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"NPV(TV)",{"$f":"MAX(J$15:J39)+1","v":25},{"$f":"IF(OR(I40=0,I40=\"\"),0,IF(COUNTIF(I$15:I$100000,I40)=1,0,1))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"CFADS",{"$f":"MAX(J$15:J40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"Выплаты долга [Debt (Principals+Interests)]",{"$f":"MAX(J$15:J41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"Выплаты тела кредитов (Principals)",{"$f":"MAX(J$15:J42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"Выплаты %% (Interests)",{"$f":"MAX(J$15:J43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"Коэф. покрытия выплат долга (DSCR)",{"$f":"MAX(J$15:J44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Коэф. покрытия процентов (ICR)",{"$f":"MAX(J$15:J45)+1","v":31},{"$f":"IF(OR(I46=0,I46=\"\"),0,IF(COUNTIF(I$15:I$100000,I46)=1,0,1))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"CF(EBIT)",{"$f":"MAX(J$15:J46)+1","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"Наиболее ликвидные активы (А1)",{"$f":"MAX(J$15:J47)+1","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"Денежные средства",{"$f":"MAX(J$15:J48)+1","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"Финансовые вложения",{"$f":"MAX(J$15:J49)+1","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"Быстро реализуемые активы (А2)",{"$f":"MAX(J$15:J50)+1","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Незавершенное производство",{"$f":"MAX(J$15:J51)+1","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Дебиторская задолженность",{"$f":"MAX(J$15:J52)+1","v":38},{"$f":"IF(OR(I53=0,I53=\"\"),0,IF(COUNTIF(I$15:I$100000,I53)=1,0,1))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Авансы выданные",{"$f":"MAX(J$15:J53)+1","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Медленно реализуемые активы (А3)",{"$f":"MAX(J$15:J54)+1","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"Запасы",{"$f":"MAX(J$15:J55)+1","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Трудно реализуемые активы (А4)",{"$f":"MAX(J$15:J56)+1","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Внеоборотные активы",{"$f":"MAX(J$15:J57)+1","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Наиболее срочные обязательства (П1)",{"$f":"MAX(J$15:J58)+1","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Овердрафт",{"$f":"MAX(J$15:J59)+1","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Кредиторская задолженность",{"$f":"MAX(J$15:J60)+1","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Краткосрочные обязательства (П2)",{"$f":"MAX(J$15:J61)+1","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,"Прочие краткосрочные обязательства",{"$f":"MAX(J$15:J62)+1","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,"Долгосрочные обязательства (П3)",{"$f":"MAX(J$15:J63)+1","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,"Долгосрочные кредиты",{"$f":"MAX(J$15:J64)+1","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,"Постоянные пассивы (П4)",{"$f":"MAX(J$15:J65)+1","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,"Собственный капитал",{"$f":"MAX(J$15:J66)+1","v":52},{"$f":"IF(OR(I67=0,I67=\"\"),0,IF(COUNTIF(I$15:I$100000,I67)=1,0,1))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,"Собственные оборотные средства (СОС)",{"$f":"MAX(J$15:J67)+1","v":53},0,null,null,null,null,null,"Разность собственного капитала и внеоборотных активов"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,"Коэффициент финансовой устойчивости (S1)",{"$f":"MAX(J$15:J68)+1","v":54},0,null,null,null,null,null,"Отношение суммы собственного капитала и долгосрочных обязательств к активам"]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,"Коэффициент автономии (независимости) (S2)",{"$f":"MAX(J$15:J69)+1","v":55},0,null,null,null,null,null,"Отношение собственного капитала к активам"]
[null,null,null,null,null,null,null,null,"Коэфф. обеспеч-ти собств. об. средствами (S3)",{"$f":"MAX(J$15:J70)+1","v":56},0,null,null,null,null,null,"Отношение объема СОС к оборотным активам"]
[null,null,null,null,null,null,null,null,"Коэффициент финансового рычага (S4)",{"$f":"MAX(J$15:J71)+1","v":57},0,null,null,null,null,null,"Отношение собственного капитала к заемному капиталу"]
[null,null,null,null,null,null,null,null,"Рентабельность продаж (Return On Sales) (R1)",{"$f":"MAX(J$15:J72)+1","v":58},0,null,null,null,null,null,"Отношение валовой прибыли к выручке"]
[null,null,null,null,null,null,null,null,"Рентабельность активов (Return On Assets) (R2)",{"$f":"MAX(J$15:J73)+1","v":59},0,null,null,null,null,null,"Отношение среднемесячной чистой прибыли за период к уровню активов на конец периода"]
[null,null,null,null,null,null,null,null,"Рентаб-сть собств. капитала (Return On Equity) (R3)",{"$f":"MAX(J$15:J74)+1","v":60},0,null,null,null,null,null,"Отношение среднемесячной чистой прибыли за период к уровню собственного капитала на конец периода"]
[null,null,null,null,null,null,null,null,"Рент. инвестиций (Return On Invested Capital) (R4)",{"$f":"MAX(J$15:J75)+1","v":61},0,null,null,null,null,null,"Отношение среднемес. EBITDA за период к уровню инвестиций (собств.+долгосроч.) на конец периода"]
[null,null,null,null,null,null,null,null,"Рент. об. капитала (Return On Working Capital) (R5)",{"$f":"MAX(J$15:J76)+1","v":62},0,null,null,null,null,null,"Отношение среднемес. марж. прибыли за период к уровню оборотного капитала на конец периода"]
[null,null,null,null,null,null,null,null,"Оборачиваемость запасов и незавершенки",{"$f":"MAX(J$15:J77)+1","v":63},0]
[null,null,null,null,null,null,null,null,"Период оборач-сти запасов и незавершенки (P1)",{"$f":"MAX(J$15:J78)+1","v":64},{"$f":"IF(OR(I79=0,I79=\"\"),0,IF(COUNTIF(I$15:I$100000,I79)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Оборачиваемость дебиторской задолженности",{"$f":"MAX(J$15:J79)+1","v":65},0]
[null,null,null,null,null,null,null,null,"Период оборач-ти дебит. задолженности (P2)",{"$f":"MAX(J$15:J80)+1","v":66},0]
[null,null,null,null,null,null,null,null,"Оборачиваемость кредиторской задолженности",{"$f":"MAX(J$15:J81)+1","v":67},0]
[null,null,null,null,null,null,null,null,"Период оборач-ти кредит. задолженности (P3)",{"$f":"MAX(J$15:J82)+1","v":68},0]
[null,null,null,null,null,null,null,null,"Финансовый цикл (P4)",{"$f":"MAX(J$15:J83)+1","v":69},{"$f":"IF(OR(I84=0,I84=\"\"),0,IF(COUNTIF(I$15:I$100000,I84)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА АКТИВОВ [T(A)]",{"$f":"MAX(J$15:J84)+1","v":70},0]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]",{"$f":"MAX(J$15:J85)+1","v":71},0]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]",{"$f":"MAX(J$15:J86)+1","v":72},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J87)+1","v":73},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J88)+1","v":74},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J89)+1","v":75},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J90)+1","v":76},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J91)+1","v":77},0]

{"sheet":"Mrkting","index":7,"n_rows":589,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I32\")","v":"Mrkting"},null,null,{"$f":"INDIRECT(\"START!K32\")","v":"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99667)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99667)","v":0},{"$f":"SUM(T$15:T$99667)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Метод расчета потока клиентов/заказчиков",null,null,{"$f":"IF(X19=0,0,MAX(K$15:K15)+1)","v":1},"Формат магазинов Street"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Метод расчета потока клиентов/заказчиков"},"Сеть магазинов - Поток посетителей",null,null,{"$f":"\"начало \"&K16&\" маркетингового блока\"","v":"начало 1 маркетингового блока"}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},"Поток запусков создания магазинов",null,null,null,{"$f":"K16","v":1},"кол-во магазинов",null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":50},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF($X24>0,AA24,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)<0,0,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)>$Q30,$Q30,IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF($X24>0,AB24,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)<0,0,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)>$Q30,$Q30,IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)))))","v":1},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF($X24>0,AC24,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)<0,0,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)>$Q30,$Q30,IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)))))","v":2},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF($X24>0,AD24,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)<0,0,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)>$Q30,$Q30,IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF($X24>0,AE24,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)<0,0,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)>$Q30,$Q30,IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)))))","v":3},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF($X24>0,AF24,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)<0,0,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)>$Q30,$Q30,IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF($X24>0,AG24,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)<0,0,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)>$Q30,$Q30,IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF($X24>0,AH24,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)<0,0,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)>$Q30,$Q30,IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)))))","v":4},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF($X24>0,AI24,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)<0,0,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)>$Q30,$Q30,IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF($X24>0,AJ24,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)<0,0,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)>$Q30,$Q30,IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF($X24>0,AK24,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)<0,0,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)>$Q30,$Q30,IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF($X24>0,AL24,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)<0,0,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)>$Q30,$Q30,IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)))))","v":5},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF($X24>0,AM24,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)<0,0,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)>$Q30,$Q30,IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF($X24>0,AN24,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)<0,0,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)>$Q30,$Q30,IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF($X24>0,AO24,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)<0,0,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)>$Q30,$Q30,IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF($X24>0,AP24,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)<0,0,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)>$Q30,$Q30,IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF($X24>0,AQ24,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)<0,0,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)>$Q30,$Q30,IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)))))","v":5},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF($X24>0,AR24,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)<0,0,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)>$Q30,$Q30,IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF($X24>0,AS24,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)<0,0,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)>$Q30,$Q30,IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF($X24>0,AT24,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)<0,0,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)>$Q30,$Q30,IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF($X24>0,AU24,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)<0,0,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)>$Q30,$Q30,IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF($X24>0,AV24,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)<0,0,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)>$Q30,$Q30,IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF($X24>0,AW24,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)<0,0,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)>$Q30,$Q30,IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)))))","v":5},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF($X24>0,AX24,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)<0,0,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)>$Q30,$Q30,IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF($X24>0,AY24,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)<0,0,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)>$Q30,$Q30,IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF($X24>0,AZ24,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)<0,0,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)>$Q30,$Q30,IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF($X24>0,BA24,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)<0,0,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)>$Q30,$Q30,IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF($X24>0,BB24,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)<0,0,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)>$Q30,$Q30,IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF($X24>0,BC24,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)<0,0,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)>$Q30,$Q30,IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF($X24>0,BD24,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)<0,0,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)>$Q30,$Q30,IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)))))","v":5},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF($X24>0,BE24,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)<0,0,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)>$Q30,$Q30,IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF($X24>0,BF24,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)<0,0,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)>$Q30,$Q30,IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF($X24>0,BG24,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)<0,0,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)>$Q30,$Q30,IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF($X24>0,BH24,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)<0,0,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)>$Q30,$Q30,IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF($X24>0,BI24,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)<0,0,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)>$Q30,$Q30,IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF($X24>0,BJ24,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)<0,0,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)>$Q30,$Q30,IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF($X24>0,BK24,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)<0,0,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)>$Q30,$Q30,IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF($X24>0,BL24,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)<0,0,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)>$Q30,$Q30,IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)))))","v":5},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF($X24>0,BM24,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)<0,0,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)>$Q30,$Q30,IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF($X24>0,BN24,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)<0,0,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)>$Q30,$Q30,IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF($X24>0,BO24,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)<0,0,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)>$Q30,$Q30,IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF($X24>0,BP24,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)<0,0,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)>$Q30,$Q30,IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF($X24>0,BQ24,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)<0,0,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)>$Q30,$Q30,IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF($X24>0,BR24,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)<0,0,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)>$Q30,$Q30,IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF($X24>0,BS24,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)<0,0,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)>$Q30,$Q30,IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF($X24>0,BT24,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)<0,0,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)>$Q30,$Q30,IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF($X24>0,BU24,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)<0,0,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)>$Q30,$Q30,IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)))))","v":5},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF($X24>0,BV24,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)<0,0,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)>$Q30,$Q30,IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF($X24>0,BW24,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)<0,0,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)>$Q30,$Q30,IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF($X24>0,BX24,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)<0,0,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)>$Q30,$Q30,IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF($X24>0,BY24,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)<0,0,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)>$Q30,$Q30,IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF($X24>0,BZ24,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)<0,0,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)>$Q30,$Q30,IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF($X24>0,CA24,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)<0,0,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)>$Q30,$Q30,IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF($X24>0,CB24,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)<0,0,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)>$Q30,$Q30,IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF($X24>0,CC24,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)<0,0,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)>$Q30,$Q30,IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF($X24>0,CD24,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)<0,0,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)>$Q30,$Q30,IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF($X24>0,CE24,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)<0,0,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)>$Q30,$Q30,IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)))))","v":5},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF($X24>0,CF24,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)<0,0,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)>$Q30,$Q30,IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF($X24>0,CG24,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)<0,0,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)>$Q30,$Q30,IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF($X24>0,CH24,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)<0,0,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)>$Q30,$Q30,IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF($X24>0,CI24,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)<0,0,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)>$Q30,$Q30,IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF($X24>0,CJ24,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)<0,0,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)>$Q30,$Q30,IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF($X24>0,CK24,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)<0,0,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)>$Q30,$Q30,IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF($X24>0,CL24,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)<0,0,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)>$Q30,$Q30,IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF($X24>0,CM24,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)<0,0,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)>$Q30,$Q30,IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF($X24>0,CN24,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)<0,0,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)>$Q30,$Q30,IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF($X24>0,CO24,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)<0,0,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)>$Q30,$Q30,IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF($X24>0,CP24,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)<0,0,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)>$Q30,$Q30,IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)))))","v":5},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF($X24>0,CQ24,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)<0,0,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)>$Q30,$Q30,IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF($X24>0,CR24,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)<0,0,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)>$Q30,$Q30,IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF($X24>0,CS24,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)<0,0,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)>$Q30,$Q30,IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF($X24>0,CT24,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)<0,0,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)>$Q30,$Q30,IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF($X24>0,CU24,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)<0,0,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)>$Q30,$Q30,IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)))))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-08-01","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,null,null,null,null,"идентификаторы запуска",null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF(AA$2=$Q21,1,IF(AA$2-$Q21=$Q26*SUM($Z20:Z20)+$Q27*SUM($Z20:Z20)*(SUM($Z20:Z20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF(AB$2=$Q21,1,IF(AB$2-$Q21=$Q26*SUM($Z20:AA20)+$Q27*SUM($Z20:AA20)*(SUM($Z20:AA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF(AC$2=$Q21,1,IF(AC$2-$Q21=$Q26*SUM($Z20:AB20)+$Q27*SUM($Z20:AB20)*(SUM($Z20:AB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF(AD$2=$Q21,1,IF(AD$2-$Q21=$Q26*SUM($Z20:AC20)+$Q27*SUM($Z20:AC20)*(SUM($Z20:AC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF(AE$2=$Q21,1,IF(AE$2-$Q21=$Q26*SUM($Z20:AD20)+$Q27*SUM($Z20:AD20)*(SUM($Z20:AD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF(AF$2=$Q21,1,IF(AF$2-$Q21=$Q26*SUM($Z20:AE20)+$Q27*SUM($Z20:AE20)*(SUM($Z20:AE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF(AG$2=$Q21,1,IF(AG$2-$Q21=$Q26*SUM($Z20:AF20)+$Q27*SUM($Z20:AF20)*(SUM($Z20:AF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF(AH$2=$Q21,1,IF(AH$2-$Q21=$Q26*SUM($Z20:AG20)+$Q27*SUM($Z20:AG20)*(SUM($Z20:AG20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF(AI$2=$Q21,1,IF(AI$2-$Q21=$Q26*SUM($Z20:AH20)+$Q27*SUM($Z20:AH20)*(SUM($Z20:AH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF(AJ$2=$Q21,1,IF(AJ$2-$Q21=$Q26*SUM($Z20:AI20)+$Q27*SUM($Z20:AI20)*(SUM($Z20:AI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF(AK$2=$Q21,1,IF(AK$2-$Q21=$Q26*SUM($Z20:AJ20)+$Q27*SUM($Z20:AJ20)*(SUM($Z20:AJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF(AL$2=$Q21,1,IF(AL$2-$Q21=$Q26*SUM($Z20:AK20)+$Q27*SUM($Z20:AK20)*(SUM($Z20:AK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF(AM$2=$Q21,1,IF(AM$2-$Q21=$Q26*SUM($Z20:AL20)+$Q27*SUM($Z20:AL20)*(SUM($Z20:AL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF(AN$2=$Q21,1,IF(AN$2-$Q21=$Q26*SUM($Z20:AM20)+$Q27*SUM($Z20:AM20)*(SUM($Z20:AM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF(AO$2=$Q21,1,IF(AO$2-$Q21=$Q26*SUM($Z20:AN20)+$Q27*SUM($Z20:AN20)*(SUM($Z20:AN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF(AP$2=$Q21,1,IF(AP$2-$Q21=$Q26*SUM($Z20:AO20)+$Q27*SUM($Z20:AO20)*(SUM($Z20:AO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF(AQ$2=$Q21,1,IF(AQ$2-$Q21=$Q26*SUM($Z20:AP20)+$Q27*SUM($Z20:AP20)*(SUM($Z20:AP20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF(AR$2=$Q21,1,IF(AR$2-$Q21=$Q26*SUM($Z20:AQ20)+$Q27*SUM($Z20:AQ20)*(SUM($Z20:AQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF(AS$2=$Q21,1,IF(AS$2-$Q21=$Q26*SUM($Z20:AR20)+$Q27*SUM($Z20:AR20)*(SUM($Z20:AR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF(AT$2=$Q21,1,IF(AT$2-$Q21=$Q26*SUM($Z20:AS20)+$Q27*SUM($Z20:AS20)*(SUM($Z20:AS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF(AU$2=$Q21,1,IF(AU$2-$Q21=$Q26*SUM($Z20:AT20)+$Q27*SUM($Z20:AT20)*(SUM($Z20:AT20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF(AV$2=$Q21,1,IF(AV$2-$Q21=$Q26*SUM($Z20:AU20)+$Q27*SUM($Z20:AU20)*(SUM($Z20:AU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF(AW$2=$Q21,1,IF(AW$2-$Q21=$Q26*SUM($Z20:AV20)+$Q27*SUM($Z20:AV20)*(SUM($Z20:AV20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF(AX$2=$Q21,1,IF(AX$2-$Q21=$Q26*SUM($Z20:AW20)+$Q27*SUM($Z20:AW20)*(SUM($Z20:AW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF(AY$2=$Q21,1,IF(AY$2-$Q21=$Q26*SUM($Z20:AX20)+$Q27*SUM($Z20:AX20)*(SUM($Z20:AX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF(AZ$2=$Q21,1,IF(AZ$2-$Q21=$Q26*SUM($Z20:AY20)+$Q27*SUM($Z20:AY20)*(SUM($Z20:AY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF(BA$2=$Q21,1,IF(BA$2-$Q21=$Q26*SUM($Z20:AZ20)+$Q27*SUM($Z20:AZ20)*(SUM($Z20:AZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF(BB$2=$Q21,1,IF(BB$2-$Q21=$Q26*SUM($Z20:BA20)+$Q27*SUM($Z20:BA20)*(SUM($Z20:BA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF(BC$2=$Q21,1,IF(BC$2-$Q21=$Q26*SUM($Z20:BB20)+$Q27*SUM($Z20:BB20)*(SUM($Z20:BB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF(BD$2=$Q21,1,IF(BD$2-$Q21=$Q26*SUM($Z20:BC20)+$Q27*SUM($Z20:BC20)*(SUM($Z20:BC20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF(BE$2=$Q21,1,IF(BE$2-$Q21=$Q26*SUM($Z20:BD20)+$Q27*SUM($Z20:BD20)*(SUM($Z20:BD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF(BF$2=$Q21,1,IF(BF$2-$Q21=$Q26*SUM($Z20:BE20)+$Q27*SUM($Z20:BE20)*(SUM($Z20:BE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF(BG$2=$Q21,1,IF(BG$2-$Q21=$Q26*SUM($Z20:BF20)+$Q27*SUM($Z20:BF20)*(SUM($Z20:BF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF(BH$2=$Q21,1,IF(BH$2-$Q21=$Q26*SUM($Z20:BG20)+$Q27*SUM($Z20:BG20)*(SUM($Z20:BG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF(BI$2=$Q21,1,IF(BI$2-$Q21=$Q26*SUM($Z20:BH20)+$Q27*SUM($Z20:BH20)*(SUM($Z20:BH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF(BJ$2=$Q21,1,IF(BJ$2-$Q21=$Q26*SUM($Z20:BI20)+$Q27*SUM($Z20:BI20)*(SUM($Z20:BI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF(BK$2=$Q21,1,IF(BK$2-$Q21=$Q26*SUM($Z20:BJ20)+$Q27*SUM($Z20:BJ20)*(SUM($Z20:BJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF(BL$2=$Q21,1,IF(BL$2-$Q21=$Q26*SUM($Z20:BK20)+$Q27*SUM($Z20:BK20)*(SUM($Z20:BK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF(BM$2=$Q21,1,IF(BM$2-$Q21=$Q26*SUM($Z20:BL20)+$Q27*SUM($Z20:BL20)*(SUM($Z20:BL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF(BN$2=$Q21,1,IF(BN$2-$Q21=$Q26*SUM($Z20:BM20)+$Q27*SUM($Z20:BM20)*(SUM($Z20:BM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF(BO$2=$Q21,1,IF(BO$2-$Q21=$Q26*SUM($Z20:BN20)+$Q27*SUM($Z20:BN20)*(SUM($Z20:BN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF(BP$2=$Q21,1,IF(BP$2-$Q21=$Q26*SUM($Z20:BO20)+$Q27*SUM($Z20:BO20)*(SUM($Z20:BO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF(BQ$2=$Q21,1,IF(BQ$2-$Q21=$Q26*SUM($Z20:BP20)+$Q27*SUM($Z20:BP20)*(SUM($Z20:BP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF(BR$2=$Q21,1,IF(BR$2-$Q21=$Q26*SUM($Z20:BQ20)+$Q27*SUM($Z20:BQ20)*(SUM($Z20:BQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF(BS$2=$Q21,1,IF(BS$2-$Q21=$Q26*SUM($Z20:BR20)+$Q27*SUM($Z20:BR20)*(SUM($Z20:BR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF(BT$2=$Q21,1,IF(BT$2-$Q21=$Q26*SUM($Z20:BS20)+$Q27*SUM($Z20:BS20)*(SUM($Z20:BS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF(BU$2=$Q21,1,IF(BU$2-$Q21=$Q26*SUM($Z20:BT20)+$Q27*SUM($Z20:BT20)*(SUM($Z20:BT20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF(BV$2=$Q21,1,IF(BV$2-$Q21=$Q26*SUM($Z20:BU20)+$Q27*SUM($Z20:BU20)*(SUM($Z20:BU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF(BW$2=$Q21,1,IF(BW$2-$Q21=$Q26*SUM($Z20:BV20)+$Q27*SUM($Z20:BV20)*(SUM($Z20:BV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF(BX$2=$Q21,1,IF(BX$2-$Q21=$Q26*SUM($Z20:BW20)+$Q27*SUM($Z20:BW20)*(SUM($Z20:BW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF(BY$2=$Q21,1,IF(BY$2-$Q21=$Q26*SUM($Z20:BX20)+$Q27*SUM($Z20:BX20)*(SUM($Z20:BX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF(BZ$2=$Q21,1,IF(BZ$2-$Q21=$Q26*SUM($Z20:BY20)+$Q27*SUM($Z20:BY20)*(SUM($Z20:BY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF(CA$2=$Q21,1,IF(CA$2-$Q21=$Q26*SUM($Z20:BZ20)+$Q27*SUM($Z20:BZ20)*(SUM($Z20:BZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF(CB$2=$Q21,1,IF(CB$2-$Q21=$Q26*SUM($Z20:CA20)+$Q27*SUM($Z20:CA20)*(SUM($Z20:CA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF(CC$2=$Q21,1,IF(CC$2-$Q21=$Q26*SUM($Z20:CB20)+$Q27*SUM($Z20:CB20)*(SUM($Z20:CB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF(CD$2=$Q21,1,IF(CD$2-$Q21=$Q26*SUM($Z20:CC20)+$Q27*SUM($Z20:CC20)*(SUM($Z20:CC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF(CE$2=$Q21,1,IF(CE$2-$Q21=$Q26*SUM($Z20:CD20)+$Q27*SUM($Z20:CD20)*(SUM($Z20:CD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF(CF$2=$Q21,1,IF(CF$2-$Q21=$Q26*SUM($Z20:CE20)+$Q27*SUM($Z20:CE20)*(SUM($Z20:CE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF(CG$2=$Q21,1,IF(CG$2-$Q21=$Q26*SUM($Z20:CF20)+$Q27*SUM($Z20:CF20)*(SUM($Z20:CF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF(CH$2=$Q21,1,IF(CH$2-$Q21=$Q26*SUM($Z20:CG20)+$Q27*SUM($Z20:CG20)*(SUM($Z20:CG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF(CI$2=$Q21,1,IF(CI$2-$Q21=$Q26*SUM($Z20:CH20)+$Q27*SUM($Z20:CH20)*(SUM($Z20:CH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF(CJ$2=$Q21,1,IF(CJ$2-$Q21=$Q26*SUM($Z20:CI20)+$Q27*SUM($Z20:CI20)*(SUM($Z20:CI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF(CK$2=$Q21,1,IF(CK$2-$Q21=$Q26*SUM($Z20:CJ20)+$Q27*SUM($Z20:CJ20)*(SUM($Z20:CJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF(CL$2=$Q21,1,IF(CL$2-$Q21=$Q26*SUM($Z20:CK20)+$Q27*SUM($Z20:CK20)*(SUM($Z20:CK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF(CM$2=$Q21,1,IF(CM$2-$Q21=$Q26*SUM($Z20:CL20)+$Q27*SUM($Z20:CL20)*(SUM($Z20:CL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF(CN$2=$Q21,1,IF(CN$2-$Q21=$Q26*SUM($Z20:CM20)+$Q27*SUM($Z20:CM20)*(SUM($Z20:CM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF(CO$2=$Q21,1,IF(CO$2-$Q21=$Q26*SUM($Z20:CN20)+$Q27*SUM($Z20:CN20)*(SUM($Z20:CN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF(CP$2=$Q21,1,IF(CP$2-$Q21=$Q26*SUM($Z20:CO20)+$Q27*SUM($Z20:CO20)*(SUM($Z20:CO20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF(CQ$2=$Q21,1,IF(CQ$2-$Q21=$Q26*SUM($Z20:CP20)+$Q27*SUM($Z20:CP20)*(SUM($Z20:CP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF(CR$2=$Q21,1,IF(CR$2-$Q21=$Q26*SUM($Z20:CQ20)+$Q27*SUM($Z20:CQ20)*(SUM($Z20:CQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF(CS$2=$Q21,1,IF(CS$2-$Q21=$Q26*SUM($Z20:CR20)+$Q27*SUM($Z20:CR20)*(SUM($Z20:CR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF(CT$2=$Q21,1,IF(CT$2-$Q21=$Q26*SUM($Z20:CS20)+$Q27*SUM($Z20:CS20)*(SUM($Z20:CS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF(CU$2=$Q21,1,IF(CU$2-$Q21=$Q26*SUM($Z20:CT20)+$Q27*SUM($Z20:CT20)*(SUM($Z20:CT20)-1)/2,1,0)))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания магазинов"},"номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20))","v":2},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q21-IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата активности по запуску создания",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания магазинов"},"номер соответствующего периода расчетов",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22))","v":72},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q23-IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания магазинов"},"Задание потока запусков создания вручную",null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z24:$CV24)","v":0},"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания магазинов"},"Задание потока запусков создания через прогрессии"]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания магазинов"},{"$f":"I25","v":"Задание потока запусков создания через прогрессии"},"Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",1,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания магазинов"},{"$f":"I25","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения частоты создания",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H20","v":"дата старта"},{"$f":"I26","v":"Задание потока запусков создания через прогрессии"},"Кол-во запусков создания в 1-ый период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,"*",1,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H21","v":"Поток запусков создания магазинов"},{"$f":"I27","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения кол-ва запусков создания",null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,"*",1,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H22","v":"дата старта"},{"$f":"I28","v":"Задание потока запусков создания через прогрессии"},"Максимальное кол-во новых запусков за период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,"*",5,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},"Расчет максим. целевого трафика за период",null,null,null,null,"трафик/период",null,null,null,{"$f":"PRODUCT(Q33:Q37)","v":10500},null,null,{"$f":"IF(ABS($Q32-PRODUCT(Q33:Q37))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. целевого трафика за период"},"Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",25,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. целевого трафика за период"},"Поправка на конкурентов",null,null,null,"%",null,null,"*",0.25,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. целевого трафика за период"},"Коэффициент лояльности",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. целевого трафика за период"},"Доля людей, которым требуются товары магазина",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. целевого трафика за период"},"Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",{"$f":"MAIN!$Q$18*(1+Sens!$Q$20)","v":3000},null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},"Динамика выхода магазина на максим. трафик",null,null,null,null,"трафик/магазин",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z39:$CV39)","v":604000},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q40,AA$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AA42>$Q32,$Q32,AA42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AA$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AA$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AA$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AA$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q40,AB$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AB42>$Q32,$Q32,AB42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AB$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AB$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AB$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AB$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q40,AC$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AC42>$Q32,$Q32,AC42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AC$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AC$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AC$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AC$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q40,AD$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AD42>$Q32,$Q32,AD42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AD$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AD$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AD$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AD$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q40,AE$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AE42>$Q32,$Q32,AE42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AE$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AE$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AE$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AE$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":500},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q40,AF$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AF42>$Q32,$Q32,AF42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AF$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AF$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AF$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AF$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":500},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q40,AG$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AG42>$Q32,$Q32,AG42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AG$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AG$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AG$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AG$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":1500},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q40,AH$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AH42>$Q32,$Q32,AH42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AH$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AH$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AH$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AH$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":1500},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q40,AI$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AI42>$Q32,$Q32,AI42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AI$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AI$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AI$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AI$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":2500},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q40,AJ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AJ42>$Q32,$Q32,AJ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AJ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AJ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AJ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AJ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":2500},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q40,AK$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AK42>$Q32,$Q32,AK42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AK$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AK$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AK$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AK$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":3500},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q40,AL$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AL42>$Q32,$Q32,AL42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AL$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AL$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AL$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AL$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":3500},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q40,AM$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AM42>$Q32,$Q32,AM42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AM$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AM$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AM$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AM$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":4500},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q40,AN$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AN42>$Q32,$Q32,AN42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AN$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AN$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AN$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AN$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":4500},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q40,AO$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AO42>$Q32,$Q32,AO42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AO$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AO$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AO$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AO$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":5500},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q40,AP$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AP42>$Q32,$Q32,AP42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AP$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AP$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AP$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AP$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":5500},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q40,AQ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AQ42>$Q32,$Q32,AQ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AQ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AQ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AQ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AQ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":6500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q40,AR$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AR42>$Q32,$Q32,AR42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AR$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AR$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AR$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AR$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":6500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q40,AS$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AS42>$Q32,$Q32,AS42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AS$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AS$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AS$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AS$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":7500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q40,AT$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AT42>$Q32,$Q32,AT42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AT$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AT$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AT$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AT$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":7500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q40,AU$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AU42>$Q32,$Q32,AU42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AU$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AU$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AU$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AU$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":8500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q40,AV$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AV42>$Q32,$Q32,AV42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AV$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AV$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AV$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AV$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":8500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q40,AW$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AW42>$Q32,$Q32,AW42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AW$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AW$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AW$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AW$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":9500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q40,AX$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AX42>$Q32,$Q32,AX42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AX$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AX$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AX$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AX$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":9500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q40,AY$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AY42>$Q32,$Q32,AY42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AY$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AY$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AY$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AY$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q40,AZ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(AZ42>$Q32,$Q32,AZ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((AZ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((AZ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((AZ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((AZ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q40,BA$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BA42>$Q32,$Q32,BA42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BA$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BA$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BA$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BA$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q40,BB$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BB42>$Q32,$Q32,BB42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BB$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BB$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BB$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BB$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q40,BC$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BC42>$Q32,$Q32,BC42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BC$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BC$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BC$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BC$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q40,BD$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BD42>$Q32,$Q32,BD42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BD$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BD$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BD$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BD$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q40,BE$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BE42>$Q32,$Q32,BE42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BE$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BE$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BE$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BE$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q40,BF$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BF42>$Q32,$Q32,BF42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BF$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BF$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BF$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BF$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q40,BG$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BG42>$Q32,$Q32,BG42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BG$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BG$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BG$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BG$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q40,BH$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BH42>$Q32,$Q32,BH42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BH$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BH$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BH$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BH$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q40,BI$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BI42>$Q32,$Q32,BI42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BI$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BI$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BI$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BI$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q40,BJ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BJ42>$Q32,$Q32,BJ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BJ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BJ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BJ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BJ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q40,BK$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BK42>$Q32,$Q32,BK42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BK$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BK$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BK$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BK$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q40,BL$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BL42>$Q32,$Q32,BL42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BL$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BL$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BL$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BL$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q40,BM$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BM42>$Q32,$Q32,BM42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BM$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BM$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BM$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BM$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q40,BN$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BN42>$Q32,$Q32,BN42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BN$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BN$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BN$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BN$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q40,BO$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BO42>$Q32,$Q32,BO42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BO$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BO$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BO$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BO$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q40,BP$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BP42>$Q32,$Q32,BP42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BP$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BP$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BP$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BP$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q40,BQ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BQ42>$Q32,$Q32,BQ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BQ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BQ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BQ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BQ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q40,BR$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BR42>$Q32,$Q32,BR42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BR$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BR$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BR$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BR$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q40,BS$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BS42>$Q32,$Q32,BS42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BS$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BS$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BS$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BS$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q40,BT$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BT42>$Q32,$Q32,BT42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BT$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BT$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BT$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BT$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q40,BU$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BU42>$Q32,$Q32,BU42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BU$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BU$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BU$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BU$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q40,BV$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BV42>$Q32,$Q32,BV42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BV$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BV$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BV$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BV$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q40,BW$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BW42>$Q32,$Q32,BW42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BW$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BW$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BW$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BW$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q40,BX$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BX42>$Q32,$Q32,BX42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BX$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BX$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BX$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BX$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q40,BY$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BY42>$Q32,$Q32,BY42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BY$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BY$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BY$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BY$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q40,BZ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(BZ42>$Q32,$Q32,BZ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((BZ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((BZ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((BZ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((BZ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q40,CA$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CA42>$Q32,$Q32,CA42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CA$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CA$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CA$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CA$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q40,CB$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CB42>$Q32,$Q32,CB42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CB$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CB$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CB$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CB$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q40,CC$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CC42>$Q32,$Q32,CC42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CC$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CC$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CC$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CC$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q40,CD$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CD42>$Q32,$Q32,CD42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CD$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CD$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CD$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CD$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q40,CE$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CE42>$Q32,$Q32,CE42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CE$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CE$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CE$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CE$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q40,CF$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CF42>$Q32,$Q32,CF42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CF$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CF$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CF$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CF$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q40,CG$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CG42>$Q32,$Q32,CG42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CG$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CG$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CG$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CG$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q40,CH$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CH42>$Q32,$Q32,CH42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CH$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CH$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CH$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CH$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q40,CI$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CI42>$Q32,$Q32,CI42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CI$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CI$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CI$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CI$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q40,CJ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CJ42>$Q32,$Q32,CJ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CJ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CJ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CJ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CJ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q40,CK$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CK42>$Q32,$Q32,CK42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CK$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CK$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CK$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CK$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q40,CL$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CL42>$Q32,$Q32,CL42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CL$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CL$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CL$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CL$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q40,CM$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CM42>$Q32,$Q32,CM42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CM$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CM$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CM$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CM$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q40,CN$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CN42>$Q32,$Q32,CN42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CN$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CN$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CN$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CN$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q40,CO$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CO42>$Q32,$Q32,CO42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CO$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CO$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CO$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CO$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q40,CP$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CP42>$Q32,$Q32,CP42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CP$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CP$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CP$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CP$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q40,CQ$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CQ42>$Q32,$Q32,CQ42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CQ$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CQ$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CQ$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CQ$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q40,CR$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CR42>$Q32,$Q32,CR42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CR$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CR$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CR$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CR$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q40,CS$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CS42>$Q32,$Q32,CS42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CS$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CS$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CS$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CS$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q40,CT$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CT42>$Q32,$Q32,CT42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CT$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CT$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CT$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CT$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":10500},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q40,CU$2>IF(OR($Q41=0,$Q41=\"\"),MAX($Z$2:$CV$2),$Q41)),0,IF($X42>0,IF(CU42>$Q32,$Q32,CU42),IF($Q43=Lists!$AB$16,IF(AND($Q32>0,$Q44+$Q45*INT((CU$2-$Q40)/IF($Q46=0,1,$Q46))>$Q32),$Q32,$Q44+$Q45*INT((CU$2-$Q40)/IF($Q46=0,1,$Q46))),IF($Q43=Lists!$AB$17,IF(AND($Q32>0,$Q44*POWER($Q45,INT((CU$2-$Q40)/IF($Q46=0,1,$Q46)))>$Q32),$Q32,$Q44*POWER($Q45,INT((CU$2-$Q40)/IF($Q46=0,1,$Q46)))),0))))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Стартовый период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",5,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Финишный период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",null,null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Вручную для каждого периода расчетов",null,null,null,{"$f":"Mrkting!$M$39","v":"трафик/магазин"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z42:$CV42,$Z42:$CV42,\">\"&0)=0,0,AVERAGEIFS($Z42:$CV42,$Z42:$CV42,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},"Через прогрессию",null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Значение в стартовый период",null,null,null,{"$f":"Mrkting!$M$39","v":"трафик/магазин"},null,null,"M",{"$f":"MAIN!$Q$19*(1+Sens!$Q$20)","v":500},null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Коэффициент прироста",null,null,null,{"$f":"IF(Q43=Lists!$AB$16,Mrkting!$M$39,IF(Q43=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"трафик/магазин"},null,null,"M",{"$f":"MAIN!$Q$20*(1+Sens!$Q$20)","v":1000},null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Частота приростов",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!$Q$21","v":2},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Обратное распределение трафика",null,null,null,{"$f":"Mrkting!$M$39","v":"трафик/магазин"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z47:$CV47)","v":604000},null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AB$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AC$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AD$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AE$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AF$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AG$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AH$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AI$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AJ$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AK$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AL$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AM$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AN$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AO$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AP$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AQ$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AR$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AS$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AT$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AU$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AV$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AW$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AX$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AY$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,AZ$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BA$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BB$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BC$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BD$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BE$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BF$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BG$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BH$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BI$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BJ$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BK$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BL$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BM$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BN$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BO$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BP$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BQ$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BR$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BS$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BT$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BU$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BV$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BW$15)","v":10500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BX$15)","v":9500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BY$15)","v":9500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,BZ$15)","v":8500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CA$15)","v":8500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CB$15)","v":7500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CC$15)","v":7500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CD$15)","v":6500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CE$15)","v":6500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CF$15)","v":5500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CG$15)","v":5500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CH$15)","v":4500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CI$15)","v":4500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CJ$15)","v":3500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CK$15)","v":3500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CL$15)","v":2500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CM$15)","v":2500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CN$15)","v":1500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CO$15)","v":1500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CP$15)","v":500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CQ$15)","v":500},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H39","v":"Динамика выхода магазина на максим. трафик"},"Процентное распределние трафика",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X48-1)<=SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z48:$CV48)","v":0.99999999999999867},null,null,{"$f":"IF(AND($X39=0,AA$2=1),100%,IF(OR(AA$11=\"\",$X39=0),0,AA39/$X39))","v":0},0,0,0,8.2781456953642384E-4,8.2781456953642384E-4,2.4834437086092716E-3,2.4834437086092716E-3,4.1390728476821195E-3,4.1390728476821195E-3,5.794701986754967E-3,5.794701986754967E-3,7.4503311258278145E-3,7.4503311258278145E-3,9.1059602649006619E-3,9.1059602649006619E-3,1.0761589403973509E-2,1.0761589403973509E-2,1.2417218543046357E-2,1.2417218543046357E-2,1.4072847682119206E-2,1.4072847682119206E-2,1.5728476821192054E-2,1.5728476821192054E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,{"$f":"IF(AND($X39=0,BG$2=1),100%,IF(OR(BG$11=\"\",$X39=0),0,BG39/$X39))","v":1.7384105960264899E-2},1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,{"$f":"IF(AND($X39=0,CM$2=1),100%,IF(OR(CM$11=\"\",$X39=0),0,CM39/$X39))","v":1.7384105960264899E-2},1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,1.7384105960264899E-2,0]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик за период"]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H50","v":"Учет влияния сезонности"},"Номера месяцев года"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H50","v":"Учет влияния сезонности"},{"$f":"I51","v":"Номера месяцев года"},1,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H50","v":"Учет влияния сезонности"},{"$f":"I51","v":"Номера месяцев года"},{"$f":"J52+1","v":2},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H50","v":"Учет влияния сезонности"},{"$f":"I51","v":"Номера месяцев года"},3,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H50","v":"Учет влияния сезонности"},{"$f":"I51","v":"Номера месяцев года"},4,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H53","v":"Учет влияния сезонности"},{"$f":"I54","v":"Номера месяцев года"},5,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H53","v":"Учет влияния сезонности"},{"$f":"I54","v":"Номера месяцев года"},6,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H53","v":"Учет влияния сезонности"},{"$f":"I54","v":"Номера месяцев года"},7,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.95,null,{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H55","v":"Учет влияния сезонности"},{"$f":"I56","v":"Номера месяцев года"},8,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H55","v":"Учет влияния сезонности"},{"$f":"I56","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H58","v":"Учет влияния сезонности"},{"$f":"I59","v":"Номера месяцев года"},10,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H58","v":"Учет влияния сезонности"},{"$f":"I59","v":"Номера месяцев года"},11,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H67","v":"Конверсия в посетителя"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},"Долевое распределние потока по продукции",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(1-SUM(X83:X86))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H109","v":"Средний размер скидок"},{"$f":"Q83","v":"Крупный чек"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.2,null,{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z110:$CV110,$Z110:$CV110,\">\"&0)=0,0,AVERAGEIFS($Z110:$CV110,$Z110:$CV110,\">\"&0))","v":0.10499999999999998},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q110+$Q115*INT((AA$2-1)/IF($Q116=0,1,$Q116))<0,0,IF($Q110+$Q115*INT((AA$2-1)/IF($Q116=0,1,$Q116))>$Q117,$Q117,$Q110+$Q115*INT((AA$2-1)/IF($Q116=0,1,$Q116)))))","v":0.2},{"$f":"IF(AB$11=\"\",0,IF($Q110+$Q115*INT((AB$2-1)/IF($Q116=0,1,$Q116))<0,0,IF($Q110+$Q115*INT((AB$2-1)/IF($Q116=0,1,$Q116))>$Q117,$Q117,$Q110+$Q115*INT((AB$2-1)/IF($Q116=0,1,$Q116)))))","v":0.2},0.2,0.19,0.19,0.19,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16,0.16,0.16,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12000000000000001,0.12000000000000001,0.12000000000000001,0.11000000000000001,0.11000000000000001,0.11000000000000001,0.1,0.1,0.1,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,5.0000000000000017E-2,5.0000000000000017E-2,5.0000000000000017E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,0.03,0.03,0.03,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q110+$Q115*INT((CN$2-1)/IF($Q116=0,1,$Q116))<0,0,IF($Q110+$Q115*INT((CN$2-1)/IF($Q116=0,1,$Q116))>$Q117,$Q117,$Q110+$Q115*INT((CN$2-1)/IF($Q116=0,1,$Q116)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},"Маркетинговые скидки",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X119-SUM($X120:$X123))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z119:$CV119)","v":35905609.462411486},null,null,{"$f":"SUM(AA120:AA123)","v":0},{"$f":"SUM(AB120:AB123)","v":0},0,0,0,2671.9,3902.7240000000011,10407.264000000001,35682.04800000001,40148.362800000003,61178.457600000009,95591.340000000011,130387.08960000001,171561.96000000002,205874.35200000004,219459.37500000003,193449.37500000006,341381.25000000012,180129.44592,296038.82851200004,469902.90239999996,451211.84589600004,448262.74886400002,557379.33904800005,616348.77865776001,705204.55223999987,775725.00746400002,694469.09832033608,588073.37753102405,887508.85905936023,445397.23681891197,654995.93649840006,985612.93301664013,850255.9387867297,792650.52287976979,933207.73769275215,962419.52966543392,1034627.9378262223,1077737.4352356482,899937.78631982859,727400.69438922964,1068553.5807065503,499816.10770755459,724958.49856681342,1053666.3892213313,872515.78771887091,788388.92113440682,915781.03339088114,863713.90338251158,937807.88514802337,944966.72396594705,752191.26269088243,593641.14359427476,872640.1903766772,376884.39244073204,534966.45704781683,774706.80668372707,567101.3011255021,510811.24605082261,582224.00248884887,481804.49701687763,513623.29886479082,526544.63971673534,386265.19985257875,307800.96702635626,{"$f":"SUM(CN120:CN123)","v":439715.6671805089},177535.20062413038,248549.2808737825,363376.14162833698,231081.11521514595,210100.41713529461,237683.43279272155,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"H137","v":"Подготовка рекламных материалов"},{"$f":"I138","v":"Распределение расхода для одного запуска"},"Сумма расхода для одного запуска по этой статье",null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,"*",50000,null,{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CS$15)","v":10000},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CT$15)","v":40000},{"$f":"SUMIFS($Z138:$CV138,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H142","v":"Подготовка рекламных материалов"},{"$f":"I143","v":"Задаем через указание % предоплаты и сроков"},"Период оборачиваемости доплат (срок)",null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G148<>0,1,IF(OR($Q148=\"\",$Q148=0),0,IF($R148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H148))),$Q148)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},{"$f":"H157","v":"Съемка видео-роликов"},{"$f":"Mrkting!$I$138","v":"Распределение расхода для одного запуска"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q159-$X158)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X158-SUM($Z159:$CV159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z158:$CV158)","v":20000},null,null,{"$f":"IF(AA$11=\"\",0,$Q159*AA160)","v":0},{"$f":"IF(AB$11=\"\",0,$Q159*AB160)","v":20000},{"$f":"IF(AC$11=\"\",0,$Q159*AC160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q159*CN160)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H162","v":"Съемка видео-роликов"},{"$f":"I163","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q164","v":0.7},null,{"$f":"IF(G167<>0,1,IF(OR($Q167=\"\",$Q167=0),0,IF($R167=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H167))),$Q167)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q167-(100%-Q164))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H182","v":"Аутсорсинг внешних исполнителей"},{"$f":"I183","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G185<>0,1,IF(OR($Q185=\"\",$Q185=0),0,IF($R185=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H185))),$Q185)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H182","v":"Аутсорсинг внешних исполнителей"},{"$f":"I183","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q188/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q189-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q188/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":196}]
[{"$f":"ROW()","v":205},null,null,null,null,null,{"$f":"IF($R205=\"^\",IF(COUNTIF(Lists!$13:$13,H205)=1,0,1),0)","v":0},{"$f":"H202","v":"Представительские расходы"},{"$f":"I203","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G205<>0,1,IF(OR($Q205=\"\",$Q205=0),0,IF($R205=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H205))),$Q205)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"H211","v":"Представительские расходы"},{"$f":"I212","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X213-SUM($Z214:$CV214))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z213:$CV213,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H221","v":"Командировочные расходы"},{"$f":"I222","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":233},null,null,null,null,null,{"$f":"IF($R233=\"^\",IF(COUNTIF(Lists!$13:$13,H233)=1,0,1),0)","v":0},{"$f":"H230","v":"Командировочные расходы"},{"$f":"I231","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X232-SUM($Z233:$CV233))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CS$15)","v":0.3},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CT$15)","v":0.2},{"$f":"SUMIFS($Z232:$CV232,$Z$2:$CV$2,CU$15)","v":0.5}]
[{"$f":"ROW()","v":242},null,null,null,null,null,{"$f":"IF($R242=\"^\",IF(COUNTIF(Lists!$13:$13,H242)=1,0,1),0)","v":0},{"$f":"H240","v":"Расходы на поддержание конверсии"},{"$f":"I241","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0,null,{"$f":"IF(G242<>0,1,IF(OR($Q242=\"\",$Q242=0),0,IF($R242=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H242))),$Q242)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Расходы на поддержание конверсии"},{"$f":"I250","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X251-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z251:$CV251)","v":1},"*",null,{"$f":"100%-SUM($AB251:$CV251)","v":0.5},0.5]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G280<>0,1,IF(OR($Q280=\"\",$Q280=0),0,IF($R280=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H280))),$Q280)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H286","v":"Прочие расходы маркетинга"},{"$f":"I287","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q289/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G290<>0,1,IF(OR($Q290=\"\",$Q290=0),0,IF($R290=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H290))),$Q290)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q290-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q289/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":299}]
[{"$f":"ROW()","v":308},null,null,null,null,null,{"$f":"IF($R308=\"^\",IF(COUNTIF(Lists!$13:$13,H308)=1,0,1),0)","v":0},{"$f":"H306","v":"Поток запусков создания магазинов"},{"$f":"Mrkting!$I$21","v":"номер соответствующего периода расчетов"},null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q307)=0,Q307=0,Q307=\"\"),1,SUMIFS($2:$2,$11:$11,Q307))","v":3},null,{"$f":"IF(G308<>0,1,IF(OR($Q308=\"\",$Q308=0),0,IF($R308=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H308))),$Q308)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q308-IF(OR(SUMIFS($2:$2,$11:$11,Q307)=0,Q307=0,Q307=\"\"),1,SUMIFS($2:$2,$11:$11,Q307)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"H306","v":"Поток запусков создания магазинов"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q309)=0,Q309=0,Q309=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q309))","v":72},null,{"$f":"IF(G310<>0,1,IF(OR($Q310=\"\",$Q310=0),0,IF($R310=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H310))),$Q310)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q310-IF(OR(SUMIFS($2:$2,$11:$11,Q309)=0,Q309=0,Q309=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q309)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$32","v":"Расчет максим. целевого трафика за период"},null,null,null,null,{"$f":"Mrkting!$M$32","v":"трафик/период"},null,null,null,{"$f":"PRODUCT(Q320:Q324)","v":18000},null,null,{"$f":"IF(ABS($Q319-PRODUCT(Q320:Q324))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,{"$f":"IF($R328=\"^\",IF(COUNTIF(Lists!$13:$13,H328)=1,0,1),0)","v":0},{"$f":"H326","v":"Динамика выхода магазина на максим. трафик"},{"$f":"Mrkting!$I$41","v":"Финишный период с запуска создания"},null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",null,null,{"$f":"IF(G328<>0,1,IF(OR($Q328=\"\",$Q328=0),0,IF($R328=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H328))),$Q328)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$50","v":"Учет влияния сезонности"},null,null,null,null,"за 100% берется максимальный трафик за период"]
[{"$f":"ROW()","v":350},null,null,null,null,null,{"$f":"IF($R350=\"^\",IF(COUNTIF(Lists!$13:$13,H350)=1,0,1),0)","v":0},{"$f":"H345","v":"Учет влияния сезонности"},{"$f":"I346","v":"Номера месяцев года"},{"$f":"Mrkting!$J$63","v":12},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G350<>0,1,IF(OR($Q350=\"\",$Q350=0),0,IF($R350=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H350))),$Q350)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":356},null,null,null,null,null,{"$f":"IF($R356=\"^\",IF(COUNTIF(Lists!$13:$13,H356)=1,0,1),0)","v":0},{"$f":"H354","v":"Конверсия в посетителя"},{"$f":"Mrkting!$I$42","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z356:$CV356,$Z356:$CV356,\">\"&0)=0,0,AVERAGEIFS($Z356:$CV356,$Z356:$CV356,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":365},null,null,null,null,null,{"$f":"IF($R365=\"^\",IF(COUNTIF(Lists!$13:$13,H365)=1,0,1),0)","v":0},{"$f":"H363","v":"Валовый поток посетителей"},{"$f":"Q371","v":"Средний чек"},null,null,{"$f":"K303","v":2},{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H365,$I:$I,$I365,$J:$J,\"\",$L:$L,$L365)=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z365:$CV365)","v":92327.86500000002},null,null,{"$f":"AA363*AA371","v":0},{"$f":"AB363*AB371","v":0},0,0,0,0,3.6750000000000003,5.1449999999999996,34.799999999999997,31.32,63.72,80.19,136.79999999999998,166.5,232.64999999999998,242.05500000000001,243.18,401.4,227.7,356.58,576,567,568.79999999999995,688.5,803.69999999999993,900,993.59999999999991,942.83999999999992,808.92,1209.5999999999999,652.5,951.3,1427.3999999999999,1344.6,1238.3999999999999,1454.76,1586.8799999999999,1724.3999999999999,1778.3999999999999,1637.82,1311.6599999999999,1913.3999999999999,983.69999999999993,1414.9799999999998,2062.7999999999997,1905.12,1715.04,1978.0199999999998,2113.56,2278.7999999999997,2305.7999999999997,2123.8199999999997,1670.76,2440.7999999999997,1233.8999999999999,1765.26,2548.7999999999997,2331.1799999999998,2093.7599999999998,2379.7799999999997,2549.6099999999997,2710.7999999999997,2764.7999999999997,2512.62,1992.06,{"$f":"CN363*CN371","v":2860.2},1457.1,2039.94,2968.2,2671.38,2417.7599999999998,2731.3199999999997,0]
[{"$f":"ROW()","v":374}]
[{"$f":"ROW()","v":376},null,null,null,null,null,{"$f":"IF($R376=\"^\",IF(COUNTIF(Lists!$13:$13,H376)=1,0,1),0)","v":0},{"$f":"H375","v":"Базовый прайс-лист продукции"},{"$f":"Q370","v":"Крупный чек"},null,null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"M",{"$f":"MAIN!$Q$48*(1+Sens!$Q$45)","v":3000},null,{"$f":"IF(G376<>0,1,IF(OR($Q376=\"\",$Q376=0),0,IF($R376=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H376))),$Q376)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z376:$CV376,$Z376:$CV376,\">\"&0)=0,0,AVERAGEIFS($Z376:$CV376,$Z376:$CV376,\">\"&0))","v":3353.0224320318171},null,null,{"$f":"IF(AA$11=\"\",0,$Q376*POWER((1+$Q381),INT((AA$2-1)/IF($Q382=0,1,$Q382))))","v":3000},{"$f":"IF(AB$11=\"\",0,$Q376*POWER((1+$Q381),INT((AB$2-1)/IF($Q382=0,1,$Q382))))","v":3000},3000,3000,3000,3000,3060,3060,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,{"$f":"IF(CN$11=\"\",0,$Q376*POWER((1+$Q381),INT((CN$2-1)/IF($Q382=0,1,$Q382))))","v":3656.9832599842712},3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,0]
[{"$f":"ROW()","v":385},null,null,null,null,null,{"$f":"IF($R385=\"^\",IF(COUNTIF(Lists!$13:$13,H385)=1,0,1),0)","v":0},{"$f":"H384","v":"Общий оборот (GMV)"},{"$f":"Q370","v":"Крупный чек"},null,null,{"$f":"K303","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z385:$CV385)","v":1188034707.7545896},null,null,{"$f":"AA364*AA376","v":0},{"$f":"AB364*AB376","v":0},{"$f":"AC364*AC376","v":0},{"$f":"AD364*AD376","v":0},{"$f":"AE364*AE376","v":0},0,41233.500000000007,57726.899999999994,390456,351410.40000000008,714938.4,899731.8,1565593.92,1905492.5999999999,2662539.66,2770174.2420000001,2783049.1920000003,4593782.16,2658007.6776000001,4162461.03504,6723813.8879999993,6618754.2959999992,6639766.2144000009,8037058.7879999997,9569457.9969120007,10716078.384000001,11830550.535936002,11226163.7150784,9631611.2515392005,14402409.348096002,7924539.9649679996,11553432.74892576,17335614.323364481,16330017.527809922,15040230.33351168,17667898.481895551,19657930.818698216,21361499.23356726,22030439.710610073,20288964.668708611,16248564.18737,23702790.903217115,12429583.003932562,17879039.706114158,26064596.747496281,24072224.430671956,21670460.541897431,24993355.467559911,27240096.414422631,29369751.371707588,29717734.207865264,27372329.892162547,21533177.901436795,31457648.388653629,16220871.924653763,23206140.184548426,33506571.327950008,30645734.835330546,27524607.181265149,31284631.322516035,34187563.994791158,36348950.810939662,37073033.496416546,33691567.355239496,26711410.267242312,38352246.240759052,19928927.752380323,27900498.853332452,{"$f":"CQ364*CQ376","v":40596419.843947068},36536777.859552361,33067987.346506793,37356584.276049286,0]
[{"$f":"ROW()","v":394},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":403},null,null,null,null,null,{"$f":"IF($R403=\"^\",IF(COUNTIF(Lists!$13:$13,H403)=1,0,1),0)","v":0},{"$f":"H401","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G403<>0,1,IF(OR($Q403=\"\",$Q403=0),0,IF($R403=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H403))),$Q403)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":411}]
[{"$f":"ROW()","v":422},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":431},null,null,null,null,null,{"$f":"IF($R431=\"^\",IF(COUNTIF(Lists!$13:$13,H431)=1,0,1),0)","v":0},{"$f":"H429","v":"Подготовка рекламных материалов"},{"$f":"I430","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G431<>0,1,IF(OR($Q431=\"\",$Q431=0),0,IF($R431=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H431))),$Q431)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":440},null,null,null,null,null,{"$f":"IF($R440=\"^\",IF(COUNTIF(Lists!$13:$13,H440)=1,0,1),0)","v":0},{"$f":"H438","v":"Подготовка рекламных материалов"},{"$f":"I439","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X440-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z440:$CV440)","v":0.99999999999999944},null,null,{"$f":"AA335","v":0},0,0,0,6.9527214938418756E-4,6.9527214938418756E-4,2.1851410409217324E-3,2.1851410409217324E-3,3.6750099324592768E-3,3.6750099324592768E-3,5.1648788239968216E-3,5.1648788239968216E-3,6.6547477155343661E-3,6.6547477155343661E-3,8.1446166070719105E-3,8.1446166070719105E-3,9.6344854986094557E-3,9.6344854986094557E-3,1.1124354390147001E-2,1.1124354390147001E-2,1.2614223281684545E-2,1.2614223281684545E-2,1.410409217322209E-2,1.410409217322209E-2,1.5593961064759635E-2,1.5593961064759635E-2,1.7083829956297179E-2,1.7083829956297179E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,{"$f":"CM335","v":1.7878426698450536E-2},1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,0]
[{"$f":"ROW()","v":442},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":451},null,null,null,null,null,{"$f":"IF($R451=\"^\",IF(COUNTIF(Lists!$13:$13,H451)=1,0,1),0)","v":0},{"$f":"H449","v":"Съемка видео-роликов"},{"$f":"I450","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G451<>0,1,IF(OR($Q451=\"\",$Q451=0),0,IF($R451=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H451))),$Q451)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":460},null,null,null,null,null,{"$f":"IF($R460=\"^\",IF(COUNTIF(Lists!$13:$13,H460)=1,0,1),0)","v":0},{"$f":"H458","v":"Съемка видео-роликов"},{"$f":"I459","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X460-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z460:$CV460)","v":0.99999999999999944},null,null,{"$f":"AA440","v":0},{"$f":"AB440","v":0},0,0,6.9527214938418756E-4,6.9527214938418756E-4,2.1851410409217324E-3,2.1851410409217324E-3,3.6750099324592768E-3,3.6750099324592768E-3,5.1648788239968216E-3,5.1648788239968216E-3,6.6547477155343661E-3,6.6547477155343661E-3,8.1446166070719105E-3,8.1446166070719105E-3,9.6344854986094557E-3,9.6344854986094557E-3,1.1124354390147001E-2,1.1124354390147001E-2,1.2614223281684545E-2,1.2614223281684545E-2,1.410409217322209E-2,1.410409217322209E-2,1.5593961064759635E-2,1.5593961064759635E-2,1.7083829956297179E-2,1.7083829956297179E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,{"$f":"CN440","v":1.7878426698450536E-2},1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,1.7878426698450536E-2,0]
[{"$f":"ROW()","v":469},null,null,null,null,null,{"$f":"IF($R469=\"^\",IF(COUNTIF(Lists!$13:$13,H469)=1,0,1),0)","v":0},{"$f":"H464","v":"Аутсорсинг внешних исполнителей"},null,null,null,{"$f":"L449","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z469:$CV469)","v":550000},null,null,{"$f":"IF(AA$11=\"\",0,$Q471*(IF(AA$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AA$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AA$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AA$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AA$2+INT(-$Q476))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q471*(IF(AB$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AB$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AB$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AB$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AB$2+INT(-$Q476))))","v":1500},{"$f":"IF(AC$11=\"\",0,$Q471*(IF(AC$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AC$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AC$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AC$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AC$2+INT(-$Q476))))","v":6000},{"$f":"IF(AD$11=\"\",0,$Q471*(IF(AD$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AD$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AD$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AD$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AD$2+INT(-$Q476))))","v":18500},{"$f":"IF(AE$11=\"\",0,$Q471*(IF(AE$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AE$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AE$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AE$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AE$2+INT(-$Q476))))","v":28000},{"$f":"IF(AF$11=\"\",0,$Q471*(IF(AF$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AF$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AF$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AF$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AF$2+INT(-$Q476))))","v":20500},{"$f":"IF(AG$11=\"\",0,$Q471*(IF(AG$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AG$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AG$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AG$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AG$2+INT(-$Q476))))","v":23500},{"$f":"IF(AH$11=\"\",0,$Q471*(IF(AH$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AH$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AH$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AH$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AH$2+INT(-$Q476))))","v":9500},{"$f":"IF(AI$11=\"\",0,$Q471*(IF(AI$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AI$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AI$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AI$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AI$2+INT(-$Q476))))","v":17000},{"$f":"IF(AJ$11=\"\",0,$Q471*(IF(AJ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AJ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AJ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AJ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AJ$2+INT(-$Q476))))","v":22000},{"$f":"IF(AK$11=\"\",0,$Q471*(IF(AK$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AK$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AK$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AK$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AK$2+INT(-$Q476))))","v":5000},{"$f":"IF(AL$11=\"\",0,$Q471*(IF(AL$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AL$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AL$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AL$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AL$2+INT(-$Q476))))","v":6000},{"$f":"IF(AM$11=\"\",0,$Q471*(IF(AM$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AM$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AM$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AM$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AM$2+INT(-$Q476))))","v":17000},{"$f":"IF(AN$11=\"\",0,$Q471*(IF(AN$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AN$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AN$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AN$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AN$2+INT(-$Q476))))","v":22000},{"$f":"IF(AO$11=\"\",0,$Q471*(IF(AO$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AO$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AO$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AO$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AO$2+INT(-$Q476))))","v":3500},{"$f":"IF(AP$11=\"\",0,$Q471*(IF(AP$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AP$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AP$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AP$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AP$2+INT(-$Q476))))","v":1500},{"$f":"IF(AQ$11=\"\",0,$Q471*(IF(AQ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AQ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AQ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AQ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AQ$2+INT(-$Q476))))","v":6000},{"$f":"IF(AR$11=\"\",0,$Q471*(IF(AR$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AR$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AR$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AR$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AR$2+INT(-$Q476))))","v":17000},{"$f":"IF(AS$11=\"\",0,$Q471*(IF(AS$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AS$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AS$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AS$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AS$2+INT(-$Q476))))","v":22000},{"$f":"IF(AT$11=\"\",0,$Q471*(IF(AT$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AT$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AT$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AT$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AT$2+INT(-$Q476))))","v":3500},{"$f":"IF(AU$11=\"\",0,$Q471*(IF(AU$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AU$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AU$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AU$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AU$2+INT(-$Q476))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q471*(IF(AV$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AV$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AV$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AV$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AV$2+INT(-$Q476))))","v":1500},{"$f":"IF(AW$11=\"\",0,$Q471*(IF(AW$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AW$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AW$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AW$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AW$2+INT(-$Q476))))","v":6000},{"$f":"IF(AX$11=\"\",0,$Q471*(IF(AX$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AX$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AX$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AX$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AX$2+INT(-$Q476))))","v":17000},{"$f":"IF(AY$11=\"\",0,$Q471*(IF(AY$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AY$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AY$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AY$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AY$2+INT(-$Q476))))","v":22000},{"$f":"IF(AZ$11=\"\",0,$Q471*(IF(AZ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AZ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AZ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AZ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,AZ$2+INT(-$Q476))))","v":3500},{"$f":"IF(BA$11=\"\",0,$Q471*(IF(BA$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BA$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BA$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BA$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BA$2+INT(-$Q476))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q471*(IF(BB$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BB$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BB$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BB$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BB$2+INT(-$Q476))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q471*(IF(BC$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BC$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BC$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BC$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BC$2+INT(-$Q476))))","v":1500},{"$f":"IF(BD$11=\"\",0,$Q471*(IF(BD$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BD$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BD$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BD$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BD$2+INT(-$Q476))))","v":6000},{"$f":"IF(BE$11=\"\",0,$Q471*(IF(BE$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BE$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BE$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BE$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BE$2+INT(-$Q476))))","v":17000},{"$f":"IF(BF$11=\"\",0,$Q471*(IF(BF$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BF$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BF$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BF$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BF$2+INT(-$Q476))))","v":22000},{"$f":"IF(BG$11=\"\",0,$Q471*(IF(BG$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BG$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BG$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BG$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BG$2+INT(-$Q476))))","v":3500},{"$f":"IF(BH$11=\"\",0,$Q471*(IF(BH$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BH$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BH$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BH$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BH$2+INT(-$Q476))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q471*(IF(BI$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BI$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BI$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BI$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BI$2+INT(-$Q476))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q471*(IF(BJ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BJ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BJ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BJ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BJ$2+INT(-$Q476))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q471*(IF(BK$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BK$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BK$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BK$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BK$2+INT(-$Q476))))","v":1500},{"$f":"IF(BL$11=\"\",0,$Q471*(IF(BL$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BL$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BL$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BL$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BL$2+INT(-$Q476))))","v":6000},{"$f":"IF(BM$11=\"\",0,$Q471*(IF(BM$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BM$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BM$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BM$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BM$2+INT(-$Q476))))","v":17000},{"$f":"IF(BN$11=\"\",0,$Q471*(IF(BN$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BN$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BN$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BN$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BN$2+INT(-$Q476))))","v":22000},{"$f":"IF(BO$11=\"\",0,$Q471*(IF(BO$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BO$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BO$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BO$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BO$2+INT(-$Q476))))","v":3500},{"$f":"IF(BP$11=\"\",0,$Q471*(IF(BP$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BP$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BP$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BP$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BP$2+INT(-$Q476))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q471*(IF(BQ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BQ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BQ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BQ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BQ$2+INT(-$Q476))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q471*(IF(BR$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BR$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BR$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BR$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BR$2+INT(-$Q476))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q471*(IF(BS$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BS$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BS$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BS$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BS$2+INT(-$Q476))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q471*(IF(BT$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BT$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BT$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BT$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BT$2+INT(-$Q476))))","v":1500},{"$f":"IF(BU$11=\"\",0,$Q471*(IF(BU$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BU$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BU$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BU$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BU$2+INT(-$Q476))))","v":6000},{"$f":"IF(BV$11=\"\",0,$Q471*(IF(BV$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BV$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BV$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BV$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BV$2+INT(-$Q476))))","v":17000},{"$f":"IF(BW$11=\"\",0,$Q471*(IF(BW$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BW$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BW$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BW$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BW$2+INT(-$Q476))))","v":22000},{"$f":"IF(BX$11=\"\",0,$Q471*(IF(BX$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BX$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BX$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BX$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BX$2+INT(-$Q476))))","v":3500},{"$f":"IF(BY$11=\"\",0,$Q471*(IF(BY$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BY$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BY$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BY$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BY$2+INT(-$Q476))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q471*(IF(BZ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BZ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BZ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BZ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,BZ$2+INT(-$Q476))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q471*(IF(CA$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CA$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CA$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CA$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CA$2+INT(-$Q476))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q471*(IF(CB$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CB$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CB$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CB$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CB$2+INT(-$Q476))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q471*(IF(CC$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CC$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CC$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CC$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CC$2+INT(-$Q476))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q471*(IF(CD$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CD$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CD$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CD$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CD$2+INT(-$Q476))))","v":1500},{"$f":"IF(CE$11=\"\",0,$Q471*(IF(CE$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CE$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CE$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CE$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CE$2+INT(-$Q476))))","v":6000},{"$f":"IF(CF$11=\"\",0,$Q471*(IF(CF$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CF$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CF$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CF$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CF$2+INT(-$Q476))))","v":17000},{"$f":"IF(CG$11=\"\",0,$Q471*(IF(CG$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CG$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CG$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CG$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CG$2+INT(-$Q476))))","v":22000},{"$f":"IF(CH$11=\"\",0,$Q471*(IF(CH$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CH$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CH$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CH$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CH$2+INT(-$Q476))))","v":3500},{"$f":"IF(CI$11=\"\",0,$Q471*(IF(CI$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CI$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CI$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CI$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CI$2+INT(-$Q476))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q471*(IF(CJ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CJ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CJ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CJ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CJ$2+INT(-$Q476))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q471*(IF(CK$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CK$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CK$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CK$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CK$2+INT(-$Q476))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q471*(IF(CL$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CL$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CL$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CL$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CL$2+INT(-$Q476))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q471*(IF(CM$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CM$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CM$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CM$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CM$2+INT(-$Q476))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q471*(IF(CN$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CN$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CN$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CN$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CN$2+INT(-$Q476))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q471*(IF(CO$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CO$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CO$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CO$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CO$2+INT(-$Q476))))","v":1500},{"$f":"IF(CP$11=\"\",0,$Q471*(IF(CP$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CP$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CP$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CP$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CP$2+INT(-$Q476))))","v":6000},{"$f":"IF(CQ$11=\"\",0,$Q471*(IF(CQ$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CQ$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CQ$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CQ$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CQ$2+INT(-$Q476))))","v":17000},{"$f":"IF(CR$11=\"\",0,$Q471*(IF(CR$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CR$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CR$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CR$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CR$2+INT(-$Q476))))","v":22000},{"$f":"IF(CS$11=\"\",0,$Q471*(IF(CS$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CS$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CS$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CS$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CS$2+INT(-$Q476))))","v":3500},{"$f":"IF(CT$11=\"\",0,$Q471*(IF(CT$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CT$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CT$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CT$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CT$2+INT(-$Q476))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q471*(IF(CU$2=1,SUMIFS($Z464:$CV464,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CU$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CU$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CU$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CV464,$Z$2:$CV$2,CU$2+INT(-$Q476))))","v":0}]
[{"$f":"ROW()","v":477}]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":506},null,null,null,null,null,{"$f":"IF($R506=\"^\",IF(COUNTIF(Lists!$13:$13,H506)=1,0,1),0)","v":0},{"$f":"H503","v":"Командировочные расходы"},{"$f":"Mrkting!$I$200","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,"*",100000,null,{"$f":"IF(G506<>0,1,IF(OR($Q506=\"\",$Q506=0),0,IF($R506=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H506))),$Q506)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":508},null,null,null,null,null,{"$f":"IF($R508=\"^\",IF(COUNTIF(Lists!$13:$13,H508)=1,0,1),0)","v":0},{"$f":"H503","v":"Командировочные расходы"},null,null,null,{"$f":"K303","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z508:$CV508)","v":1100000},null,null,{"$f":"IF(AA$11=\"\",0,$Q510*(IF(AA$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AA$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AA$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AA$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AA$2+INT(-$Q515))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q510*(IF(AB$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AB$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AB$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AB$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AB$2+INT(-$Q515))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q510*(IF(AC$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AC$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AC$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AC$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AC$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(AD$11=\"\",0,$Q510*(IF(AD$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AD$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AD$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AD$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AD$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(AE$11=\"\",0,$Q510*(IF(AE$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AE$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AE$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AE$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AE$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(AF$11=\"\",0,$Q510*(IF(AF$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AF$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AF$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AF$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AF$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(AG$11=\"\",0,$Q510*(IF(AG$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AG$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AG$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AG$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AG$2+INT(-$Q515))))","v":0},{"$f":"IF(AH$11=\"\",0,$Q510*(IF(AH$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AH$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AH$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AH$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AH$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(AI$11=\"\",0,$Q510*(IF(AI$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AI$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AI$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AI$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AI$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(AJ$11=\"\",0,$Q510*(IF(AJ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AJ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AJ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AJ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AJ$2+INT(-$Q515))))","v":0},{"$f":"IF(AK$11=\"\",0,$Q510*(IF(AK$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AK$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AK$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AK$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AK$2+INT(-$Q515))))","v":0},{"$f":"IF(AL$11=\"\",0,$Q510*(IF(AL$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AL$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AL$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AL$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AL$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(AM$11=\"\",0,$Q510*(IF(AM$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AM$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AM$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AM$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AM$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(AN$11=\"\",0,$Q510*(IF(AN$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AN$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AN$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AN$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AN$2+INT(-$Q515))))","v":0},{"$f":"IF(AO$11=\"\",0,$Q510*(IF(AO$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AO$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AO$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AO$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AO$2+INT(-$Q515))))","v":0},{"$f":"IF(AP$11=\"\",0,$Q510*(IF(AP$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AP$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AP$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AP$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AP$2+INT(-$Q515))))","v":0},{"$f":"IF(AQ$11=\"\",0,$Q510*(IF(AQ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AQ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AQ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AQ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AQ$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(AR$11=\"\",0,$Q510*(IF(AR$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AR$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AR$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AR$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AR$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(AS$11=\"\",0,$Q510*(IF(AS$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AS$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AS$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AS$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AS$2+INT(-$Q515))))","v":0},{"$f":"IF(AT$11=\"\",0,$Q510*(IF(AT$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AT$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AT$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AT$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AT$2+INT(-$Q515))))","v":0},{"$f":"IF(AU$11=\"\",0,$Q510*(IF(AU$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AU$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AU$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AU$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AU$2+INT(-$Q515))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q510*(IF(AV$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AV$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AV$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AV$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AV$2+INT(-$Q515))))","v":0},{"$f":"IF(AW$11=\"\",0,$Q510*(IF(AW$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AW$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AW$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AW$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AW$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(AX$11=\"\",0,$Q510*(IF(AX$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AX$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AX$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AX$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AX$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(AY$11=\"\",0,$Q510*(IF(AY$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AY$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AY$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AY$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AY$2+INT(-$Q515))))","v":0},{"$f":"IF(AZ$11=\"\",0,$Q510*(IF(AZ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AZ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AZ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AZ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,AZ$2+INT(-$Q515))))","v":0},{"$f":"IF(BA$11=\"\",0,$Q510*(IF(BA$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BA$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BA$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BA$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BA$2+INT(-$Q515))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q510*(IF(BB$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BB$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BB$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BB$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BB$2+INT(-$Q515))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q510*(IF(BC$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BC$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BC$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BC$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BC$2+INT(-$Q515))))","v":0},{"$f":"IF(BD$11=\"\",0,$Q510*(IF(BD$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BD$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BD$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BD$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BD$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(BE$11=\"\",0,$Q510*(IF(BE$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BE$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BE$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BE$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BE$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(BF$11=\"\",0,$Q510*(IF(BF$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BF$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BF$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BF$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BF$2+INT(-$Q515))))","v":0},{"$f":"IF(BG$11=\"\",0,$Q510*(IF(BG$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BG$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BG$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BG$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BG$2+INT(-$Q515))))","v":0},{"$f":"IF(BH$11=\"\",0,$Q510*(IF(BH$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BH$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BH$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BH$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BH$2+INT(-$Q515))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q510*(IF(BI$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BI$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BI$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BI$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BI$2+INT(-$Q515))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q510*(IF(BJ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BJ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BJ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BJ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BJ$2+INT(-$Q515))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q510*(IF(BK$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BK$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BK$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BK$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BK$2+INT(-$Q515))))","v":0},{"$f":"IF(BL$11=\"\",0,$Q510*(IF(BL$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BL$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BL$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BL$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BL$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(BM$11=\"\",0,$Q510*(IF(BM$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BM$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BM$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BM$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BM$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(BN$11=\"\",0,$Q510*(IF(BN$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BN$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BN$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BN$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BN$2+INT(-$Q515))))","v":0},{"$f":"IF(BO$11=\"\",0,$Q510*(IF(BO$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BO$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BO$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BO$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BO$2+INT(-$Q515))))","v":0},{"$f":"IF(BP$11=\"\",0,$Q510*(IF(BP$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BP$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BP$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BP$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BP$2+INT(-$Q515))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q510*(IF(BQ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BQ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BQ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BQ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BQ$2+INT(-$Q515))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q510*(IF(BR$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BR$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BR$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BR$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BR$2+INT(-$Q515))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q510*(IF(BS$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BS$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BS$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BS$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BS$2+INT(-$Q515))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q510*(IF(BT$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BT$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BT$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BT$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BT$2+INT(-$Q515))))","v":0},{"$f":"IF(BU$11=\"\",0,$Q510*(IF(BU$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BU$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BU$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BU$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BU$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(BV$11=\"\",0,$Q510*(IF(BV$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BV$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BV$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BV$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BV$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(BW$11=\"\",0,$Q510*(IF(BW$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BW$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BW$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BW$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BW$2+INT(-$Q515))))","v":0},{"$f":"IF(BX$11=\"\",0,$Q510*(IF(BX$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BX$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BX$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BX$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BX$2+INT(-$Q515))))","v":0},{"$f":"IF(BY$11=\"\",0,$Q510*(IF(BY$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BY$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BY$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BY$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BY$2+INT(-$Q515))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q510*(IF(BZ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BZ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BZ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BZ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,BZ$2+INT(-$Q515))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q510*(IF(CA$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CA$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CA$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CA$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CA$2+INT(-$Q515))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q510*(IF(CB$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CB$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CB$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CB$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CB$2+INT(-$Q515))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q510*(IF(CC$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CC$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CC$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CC$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CC$2+INT(-$Q515))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q510*(IF(CD$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CD$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CD$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CD$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CD$2+INT(-$Q515))))","v":0},{"$f":"IF(CE$11=\"\",0,$Q510*(IF(CE$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CE$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CE$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CE$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CE$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(CF$11=\"\",0,$Q510*(IF(CF$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CF$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CF$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CF$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CF$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(CG$11=\"\",0,$Q510*(IF(CG$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CG$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CG$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CG$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CG$2+INT(-$Q515))))","v":0},{"$f":"IF(CH$11=\"\",0,$Q510*(IF(CH$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CH$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CH$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CH$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CH$2+INT(-$Q515))))","v":0},{"$f":"IF(CI$11=\"\",0,$Q510*(IF(CI$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CI$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CI$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CI$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CI$2+INT(-$Q515))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q510*(IF(CJ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CJ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CJ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CJ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CJ$2+INT(-$Q515))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q510*(IF(CK$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CK$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CK$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CK$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CK$2+INT(-$Q515))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q510*(IF(CL$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CL$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CL$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CL$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CL$2+INT(-$Q515))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q510*(IF(CM$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CM$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CM$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CM$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CM$2+INT(-$Q515))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q510*(IF(CN$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CN$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CN$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CN$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CN$2+INT(-$Q515))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q510*(IF(CO$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CO$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CO$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CO$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CO$2+INT(-$Q515))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q510*(IF(CP$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CP$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CP$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CP$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CP$2+INT(-$Q515))))","v":93333.333333333328},{"$f":"IF(CQ$11=\"\",0,$Q510*(IF(CQ$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CQ$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CQ$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CQ$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CQ$2+INT(-$Q515))))","v":6666.666666666667},{"$f":"IF(CR$11=\"\",0,$Q510*(IF(CR$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CR$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CR$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CR$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CR$2+INT(-$Q515))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q510*(IF(CS$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CS$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CS$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CS$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CS$2+INT(-$Q515))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q510*(IF(CT$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CT$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CT$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CT$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CT$2+INT(-$Q515))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q510*(IF(CU$2=1,SUMIFS($Z503:$CV503,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q512))+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,INT($Q512)+1),0)+($Q512-INT($Q512))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CU$2+INT($Q512)+1)+(INT($Q512)+1-$Q512)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CU$2+INT($Q512)))+$Q513*((-$Q515-INT(-$Q515))*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CU$2+INT(-$Q515)+1)+(INT(-$Q515)+1+$Q515)*SUMIFS($Z503:$CV503,$Z$2:$CV$2,CU$2+INT(-$Q515))))","v":0}]
[{"$f":"ROW()","v":517},null,null,null,null,null,{"$f":"IF($R517=\"^\",IF(COUNTIF(Lists!$13:$13,H517)=1,0,1),0)","v":0},{"$f":"H503","v":"Командировочные расходы"},null,null,null,{"$f":"K303","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z517:$CV517)","v":1100000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA503:AA503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA503:AB503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA503:AC503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA503:AD503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA503:AE503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":80000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA503:AF503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA503:AG503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA503:AH503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA503:AI503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA503:AJ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA503:AK503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA503:AL503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA503:AM503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA503:AN503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA503:AO503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA503:AP503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA503:AQ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA503:AR503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA503:AS503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA503:AT503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA503:AU503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA503:AV503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA503:AW503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA503:AX503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA503:AY503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA503:AZ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA503:BA503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA503:BB503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA503:BC503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA503:BD503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA503:BE503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA503:BF503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA503:BG503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA503:BH503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA503:BI503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA503:BJ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA503:BK503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA503:BL503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA503:BM503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA503:BN503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA503:BO503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA503:BP503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA503:BQ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA503:BR503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA503:BS503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA503:BT503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA503:BU503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA503:BV503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA503:BW503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA503:BX503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA503:BY503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA503:BZ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA503:CA503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA503:CB503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA503:CC503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA503:CD503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA503:CE503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA503:CF503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA503:CG503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA503:CH503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA503:CI503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA503:CJ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA503:CK503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA503:CL503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA503:CM503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA503:CN503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA503:CO503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA503:CP503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50000},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA503:CQ503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20000},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA503:CR503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA503:CS503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA503:CT503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA503:CU503,INDIRECT(ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A520,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":526}]
[{"$f":"ROW()","v":535}]
[{"$f":"ROW()","v":543},null,null,null,null,null,{"$f":"IF($R543=\"^\",IF(COUNTIF(Lists!$13:$13,H543)=1,0,1),0)","v":0},{"$f":"H541","v":"ФОТ сотрудников маркетинга"},{"$f":"I542","v":"Начальная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q542)=0,Q542=0,Q542=\"\"),1,SUMIFS($2:$2,$11:$11,Q542))","v":3},null,{"$f":"IF(G543<>0,1,IF(OR($Q543=\"\",$Q543=0),0,IF($R543=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H543))),$Q543)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q543-IF(OR(SUMIFS($2:$2,$11:$11,Q542)=0,Q542=0,Q542=\"\"),1,SUMIFS($2:$2,$11:$11,Q542)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":554},null,null,null,null,null,{"$f":"IF($R554=\"^\",IF(COUNTIF(Lists!$13:$13,H554)=1,0,1),0)","v":0},{"$f":"H550","v":"ФОТ сотрудников маркетинга"},{"$f":"I551","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q553/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G554<>0,1,IF(OR($Q554=\"\",$Q554=0),0,IF($R554=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H554))),$Q554)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q554-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q553/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":563}]
[{"$f":"ROW()","v":572}]
[{"$f":"ROW()","v":575},null,null,null,null,null,{"$f":"IF($R575=\"^\",IF(COUNTIF(Lists!$13:$13,H575)=1,0,1),0)","v":0},{"$f":"H573","v":"Прочие расходы маркетинга"},{"$f":"I574","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G575<>0,1,IF(OR($Q575=\"\",$Q575=0),0,IF($R575=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H575))),$Q575)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":576},null,null,null,null,null,{"$f":"IF($R576=\"^\",IF(COUNTIF(Lists!$13:$13,H576)=1,0,1),0)","v":0},{"$f":"H573","v":"Прочие расходы маркетинга"},{"$f":"I574","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G576<>0,1,IF(OR($Q576=\"\",$Q576=0),0,IF($R576=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H576))),$Q576)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":577},null,null,null,null,null,{"$f":"IF($R577=\"^\",IF(COUNTIF(Lists!$13:$13,H577)=1,0,1),0)","v":0},{"$f":"H573","v":"Прочие расходы маркетинга"},{"$f":"I574","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q576/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G577<>0,1,IF(OR($Q577=\"\",$Q577=0),0,IF($R577=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H577))),$Q577)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q577-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q576/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":578},null,null,null,null,null,{"$f":"IF($R578=\"^\",IF(COUNTIF(Lists!$13:$13,H578)=1,0,1),0)","v":0},{"$f":"H573","v":"Прочие расходы маркетинга"},{"$f":"I574","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q575","v":0},null,{"$f":"IF(G578<>0,1,IF(OR($Q578=\"\",$Q578=0),0,IF($R578=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H578))),$Q578)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q578-(100%-Q575))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":579},null,null,null,null,null,{"$f":"IF($R579=\"^\",IF(COUNTIF(Lists!$13:$13,H579)=1,0,1),0)","v":0},{"$f":"H573","v":"Прочие расходы маркетинга"},{"$f":"I574","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G579<>0,1,IF(OR($Q579=\"\",$Q579=0),0,IF($R579=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H579))),$Q579)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":580},null,null,null,null,null,{"$f":"IF($R580=\"^\",IF(COUNTIF(Lists!$13:$13,H580)=1,0,1),0)","v":0},{"$f":"H573","v":"Прочие расходы маркетинга"},{"$f":"I574","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q579/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G580<>0,1,IF(OR($Q580=\"\",$Q580=0),0,IF($R580=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H580))),$Q580)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q580-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q579/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":581}]
[{"$f":"ROW()","v":582},null,null,null,null,null,{"$f":"IF($R582=\"^\",IF(COUNTIF(Lists!$13:$13,H582)=1,0,1),0)","v":0},{"$f":"H564","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K303","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z582:$CV582)","v":829242.59999999986},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA564:AA564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA564:AB564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA564:AC564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA564:AD564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA564:AE564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA564:AF564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA564:AG564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA564:AH564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA564:AI564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA564:AJ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA564:AK564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA564:AL564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA564:AM564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA564:AN564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA564:AO564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA564:AP564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA564:AQ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10200},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA564:AR564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10400},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA564:AS564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10600},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA564:AT564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10800},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA564:AU564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA564:AV564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA564:AW564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA564:AX564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA564:AY564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA564:AZ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA564:BA564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA564:BB564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA564:BC564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11220},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA564:BD564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11440},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA564:BE564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11660},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA564:BF564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11880},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA564:BG564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA564:BH564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA564:BI564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA564:BJ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA564:BK564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA564:BL564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA564:BM564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA564:BN564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA564:BO564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12342.000000000004},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA564:BP564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12584.000000000004},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA564:BQ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12826.000000000004},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA564:BR564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13068.000000000004},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA564:BS564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA564:BT564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA564:BU564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA564:BV564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA564:BW564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA564:BX564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA564:BY564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA564:BZ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA564:CA564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13576.200000000004},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA564:CB564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13842.400000000005},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA564:CC564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14108.600000000004},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA564:CD564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14374.800000000003},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA564:CE564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA564:CF564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA564:CG564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA564:CH564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA564:CI564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA564:CJ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA564:CK564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA564:CL564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA564:CM564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14933.820000000003},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA564:CN564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15226.640000000003},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA564:CO564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15519.460000000003},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA564:CP564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15812.280000000006},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA564:CQ564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16105.100000000006},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA564:CR564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16105.100000000006},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA564:CS564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16105.100000000006},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA564:CT564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16105.100000000006},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA564:CU564,INDIRECT(ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A585,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":583},null,null,null,null,null,{"$f":"IF($R583=\"^\",IF(COUNTIF(Lists!$13:$13,H583)=1,0,1),0)","v":0},{"$f":"H582","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$212","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":584},null,null,null,null,null,{"$f":"IF($R584=\"^\",IF(COUNTIF(Lists!$13:$13,H584)=1,0,1),0)","v":0},{"$f":"H582","v":"Прочие расходы маркетинга"},{"$f":"I583","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X584-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z584:$CV584)","v":1},"*",null,{"$f":"100%-SUM($AB584:$CV584)","v":0},0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":585},null,null,null,null,null,{"$f":"IF($R585=\"^\",IF(COUNTIF(Lists!$13:$13,H585)=1,0,1),0)","v":0},{"$f":"H582","v":"Прочие расходы маркетинга"},{"$f":"I583","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X584-SUM($Z585:$CV585))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CP$15)","v":0.2},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CQ$15)","v":0.2},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CR$15)","v":0.2},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CS$15)","v":0.2},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CT$15)","v":0.2},{"$f":"SUMIFS($Z584:$CV584,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":586}]
[{"$f":"ROW()","v":587},null,null,null,null,null,{"$f":"IF($R587=\"^\",IF(COUNTIF(Lists!$13:$13,H587)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$300","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K303&\" маркетингового блока\"","v":"конец 2 маркетингового блока"}]
[{"$f":"ROW()","v":588},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":589},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":322,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I33\")","v":"CapEx"},null,null,{"$f":"INDIRECT(\"START!K33\")","v":"Календарный план-график капитальных затрат"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99492)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99492)","v":0},{"$f":"SUM(T$15:T$99492)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"План-график разовых амортизируемых капзатрат",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(Q17:Q27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CV16)","v":3370000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q17:$Q27,AA17:AA27))","v":2120000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q17:$Q27,AB17:AB27))","v":1250000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q17:$Q27,CN17:CN27))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU16","v":"Оформление юрлица"},null,null,null,"руб. // %",null,null,"*",20000,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},{"$f":"IF($X17=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$CV17)","v":1},"*",null,1]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU17","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",50000,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z18:$CV18)","v":1},"*",null,1]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU18","v":"Разработка логотипа и дизайна"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",300000,null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z19:$CV19)","v":1},"*",null,1]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU19","v":"Заключение контрактов с поставщиками"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",500000,null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z20:$CV20)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU20","v":"Оборудование для РЦ"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",2000000,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z21:$CV21)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU21","v":"Лицензирование"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",500000,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z22:$CV22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z23:$CV23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z24:$CV24)","v":1},"*",null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z25:$CV25)","v":1},"*",null,1]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z26:$CV26)","v":1},"*",null,1]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X28=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z28:$CV28)","v":0},null,null,{"$f":"AA29-AA16","v":0},{"$f":"AB29-AB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN29-CN16","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF(X29=X16,0,1)","v":0},null,null,null,{"$f":"SUM($Z29:$CV29)","v":3370000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA30:AA40))","v":2120000},{"$f":"IF(AB$11=\"\",0,SUM(AB30:AB40))","v":1250000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN30:CN40))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU16","v":"Оформление юрлица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CV30)","v":20000},null,null,{"$f":"IF(AA$11=\"\",0,$Q17*AA17)","v":20000},{"$f":"IF(AB$11=\"\",0,$Q17*AB17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q17*CN17)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU17","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z31:$CV31)","v":50000},null,null,{"$f":"IF(AA$11=\"\",0,$Q18*AA18)","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q18*CM18)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU18","v":"Разработка логотипа и дизайна"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z32:$CV32)","v":300000},null,null,{"$f":"IF(AA$11=\"\",0,$Q19*AA19)","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q19*CM19)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU19","v":"Заключение контрактов с поставщиками"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z33:$CV33)","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,$Q20*AA20)","v":250000},250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q20*CM20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU20","v":"Оборудование для РЦ"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z34:$CV34)","v":2000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q21*AA21)","v":1000000},1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q21*CM21)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU21","v":"Лицензирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,$Q22*AA22)","v":500000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q22*CM22)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z36:$CV36)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q23*AA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q23*CM23)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z37:$CV37)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q24*AA24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q24*CM24)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q25*AA25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q25*CM25)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z39:$CV39)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q26*AA26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q26*CM26)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":3370000},null,null,{"$f":"IF(AA$11=\"\",0,$Q44*(IF(AA$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT(-$Q49))))","v":2120000},{"$f":"IF(AB$11=\"\",0,$Q44*(IF(AB$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AB$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AB$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AB$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AB$2+INT(-$Q49))))","v":1250000},{"$f":"IF(AC$11=\"\",0,$Q44*(IF(AC$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AC$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AC$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AC$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AC$2+INT(-$Q49))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q44*(IF(AD$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AD$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AD$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AD$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AD$2+INT(-$Q49))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q44*(IF(AE$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AE$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AE$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AE$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AE$2+INT(-$Q49))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q44*(IF(AF$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AF$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AF$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AF$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AF$2+INT(-$Q49))))","v":0},{"$f":"IF(AG$11=\"\",0,$Q44*(IF(AG$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AG$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AG$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AG$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AG$2+INT(-$Q49))))","v":0},{"$f":"IF(AH$11=\"\",0,$Q44*(IF(AH$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AH$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AH$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AH$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AH$2+INT(-$Q49))))","v":0},{"$f":"IF(AI$11=\"\",0,$Q44*(IF(AI$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AI$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AI$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AI$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AI$2+INT(-$Q49))))","v":0},{"$f":"IF(AJ$11=\"\",0,$Q44*(IF(AJ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AJ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AJ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AJ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AJ$2+INT(-$Q49))))","v":0},{"$f":"IF(AK$11=\"\",0,$Q44*(IF(AK$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AK$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AK$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AK$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AK$2+INT(-$Q49))))","v":0},{"$f":"IF(AL$11=\"\",0,$Q44*(IF(AL$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AL$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AL$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AL$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AL$2+INT(-$Q49))))","v":0},{"$f":"IF(AM$11=\"\",0,$Q44*(IF(AM$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AM$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AM$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AM$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AM$2+INT(-$Q49))))","v":0},{"$f":"IF(AN$11=\"\",0,$Q44*(IF(AN$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AN$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AN$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AN$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AN$2+INT(-$Q49))))","v":0},{"$f":"IF(AO$11=\"\",0,$Q44*(IF(AO$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AO$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AO$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AO$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AO$2+INT(-$Q49))))","v":0},{"$f":"IF(AP$11=\"\",0,$Q44*(IF(AP$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AP$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AP$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AP$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AP$2+INT(-$Q49))))","v":0},{"$f":"IF(AQ$11=\"\",0,$Q44*(IF(AQ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AQ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AQ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AQ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AQ$2+INT(-$Q49))))","v":0},{"$f":"IF(AR$11=\"\",0,$Q44*(IF(AR$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AR$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AR$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AR$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AR$2+INT(-$Q49))))","v":0},{"$f":"IF(AS$11=\"\",0,$Q44*(IF(AS$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AS$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AS$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AS$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AS$2+INT(-$Q49))))","v":0},{"$f":"IF(AT$11=\"\",0,$Q44*(IF(AT$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AT$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AT$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AT$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AT$2+INT(-$Q49))))","v":0},{"$f":"IF(AU$11=\"\",0,$Q44*(IF(AU$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AU$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AU$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AU$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AU$2+INT(-$Q49))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q44*(IF(AV$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AV$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AV$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AV$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AV$2+INT(-$Q49))))","v":0},{"$f":"IF(AW$11=\"\",0,$Q44*(IF(AW$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AW$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AW$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AW$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AW$2+INT(-$Q49))))","v":0},{"$f":"IF(AX$11=\"\",0,$Q44*(IF(AX$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AX$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AX$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AX$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AX$2+INT(-$Q49))))","v":0},{"$f":"IF(AY$11=\"\",0,$Q44*(IF(AY$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AY$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AY$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AY$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AY$2+INT(-$Q49))))","v":0},{"$f":"IF(AZ$11=\"\",0,$Q44*(IF(AZ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AZ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AZ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AZ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AZ$2+INT(-$Q49))))","v":0},{"$f":"IF(BA$11=\"\",0,$Q44*(IF(BA$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BA$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BA$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BA$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BA$2+INT(-$Q49))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q44*(IF(BB$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BB$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BB$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BB$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BB$2+INT(-$Q49))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q44*(IF(BC$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BC$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BC$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BC$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BC$2+INT(-$Q49))))","v":0},{"$f":"IF(BD$11=\"\",0,$Q44*(IF(BD$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BD$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BD$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BD$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BD$2+INT(-$Q49))))","v":0},{"$f":"IF(BE$11=\"\",0,$Q44*(IF(BE$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BE$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BE$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BE$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BE$2+INT(-$Q49))))","v":0},{"$f":"IF(BF$11=\"\",0,$Q44*(IF(BF$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BF$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BF$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BF$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BF$2+INT(-$Q49))))","v":0},{"$f":"IF(BG$11=\"\",0,$Q44*(IF(BG$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT(-$Q49))))","v":0},{"$f":"IF(BH$11=\"\",0,$Q44*(IF(BH$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BH$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BH$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BH$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BH$2+INT(-$Q49))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q44*(IF(BI$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BI$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BI$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BI$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BI$2+INT(-$Q49))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q44*(IF(BJ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BJ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BJ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BJ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BJ$2+INT(-$Q49))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q44*(IF(BK$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BK$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BK$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BK$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BK$2+INT(-$Q49))))","v":0},{"$f":"IF(BL$11=\"\",0,$Q44*(IF(BL$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BL$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BL$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BL$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BL$2+INT(-$Q49))))","v":0},{"$f":"IF(BM$11=\"\",0,$Q44*(IF(BM$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BM$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BM$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BM$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BM$2+INT(-$Q49))))","v":0},{"$f":"IF(BN$11=\"\",0,$Q44*(IF(BN$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BN$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BN$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BN$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BN$2+INT(-$Q49))))","v":0},{"$f":"IF(BO$11=\"\",0,$Q44*(IF(BO$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BO$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BO$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BO$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BO$2+INT(-$Q49))))","v":0},{"$f":"IF(BP$11=\"\",0,$Q44*(IF(BP$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BP$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BP$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BP$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BP$2+INT(-$Q49))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q44*(IF(BQ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BQ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BQ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BQ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BQ$2+INT(-$Q49))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q44*(IF(BR$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BR$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BR$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BR$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BR$2+INT(-$Q49))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q44*(IF(BS$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BS$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BS$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BS$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BS$2+INT(-$Q49))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q44*(IF(BT$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BT$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BT$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BT$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BT$2+INT(-$Q49))))","v":0},{"$f":"IF(BU$11=\"\",0,$Q44*(IF(BU$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BU$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BU$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BU$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BU$2+INT(-$Q49))))","v":0},{"$f":"IF(BV$11=\"\",0,$Q44*(IF(BV$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BV$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BV$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BV$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BV$2+INT(-$Q49))))","v":0},{"$f":"IF(BW$11=\"\",0,$Q44*(IF(BW$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BW$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BW$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BW$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BW$2+INT(-$Q49))))","v":0},{"$f":"IF(BX$11=\"\",0,$Q44*(IF(BX$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BX$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BX$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BX$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BX$2+INT(-$Q49))))","v":0},{"$f":"IF(BY$11=\"\",0,$Q44*(IF(BY$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BY$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BY$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BY$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BY$2+INT(-$Q49))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q44*(IF(BZ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BZ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BZ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BZ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BZ$2+INT(-$Q49))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q44*(IF(CA$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CA$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CA$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CA$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CA$2+INT(-$Q49))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q44*(IF(CB$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CB$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CB$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CB$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CB$2+INT(-$Q49))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q44*(IF(CC$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CC$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CC$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CC$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CC$2+INT(-$Q49))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q44*(IF(CD$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CD$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CD$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CD$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CD$2+INT(-$Q49))))","v":0},{"$f":"IF(CE$11=\"\",0,$Q44*(IF(CE$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CE$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CE$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CE$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CE$2+INT(-$Q49))))","v":0},{"$f":"IF(CF$11=\"\",0,$Q44*(IF(CF$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CF$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CF$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CF$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CF$2+INT(-$Q49))))","v":0},{"$f":"IF(CG$11=\"\",0,$Q44*(IF(CG$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CG$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CG$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CG$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CG$2+INT(-$Q49))))","v":0},{"$f":"IF(CH$11=\"\",0,$Q44*(IF(CH$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CH$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CH$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CH$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CH$2+INT(-$Q49))))","v":0},{"$f":"IF(CI$11=\"\",0,$Q44*(IF(CI$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CI$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CI$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CI$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CI$2+INT(-$Q49))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q44*(IF(CJ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CJ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CJ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CJ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CJ$2+INT(-$Q49))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q44*(IF(CK$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CK$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CK$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CK$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CK$2+INT(-$Q49))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q44*(IF(CL$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CL$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CL$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CL$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CL$2+INT(-$Q49))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q44*(IF(CM$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT(-$Q49))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q44*(IF(CN$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CN$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CN$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CN$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CN$2+INT(-$Q49))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q44*(IF(CO$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CO$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CO$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CO$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CO$2+INT(-$Q49))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q44*(IF(CP$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CP$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CP$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CP$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CP$2+INT(-$Q49))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q44*(IF(CQ$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CQ$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CQ$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CQ$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CQ$2+INT(-$Q49))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q44*(IF(CR$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CR$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CR$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CR$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CR$2+INT(-$Q49))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q44*(IF(CS$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CS$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CS$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CS$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CS$2+INT(-$Q49))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q44*(IF(CT$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CT$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CT$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CT$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CT$2+INT(-$Q49))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q44*(IF(CU$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CU$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CU$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CU$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CU$2+INT(-$Q49))))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",null,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q45/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q46-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q45/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q44","v":1},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-(100%-Q44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q48/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q48/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,{"$f":"IF(X51=X29,0,1)","v":0},null,null,null,{"$f":"SUM($Z51:$CV51)","v":3370000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA52:AA62))","v":870000},2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM52:CM62))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU16","v":"Оформление юрлица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z52:$CV52)","v":20000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z30:AA30),0),IF($Q52=Lists!$BS$17,IF(AND(AA30>0,SUM(AB30:$CV30)=0),SUM($Z30:AA30),0),AA30)))","v":20000},{"$f":"IF(AB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z30:AB30),0),IF($Q52=Lists!$BS$17,IF(AND(AB30>0,SUM(AC30:$CV30)=0),SUM($Z30:AB30),0),AB30)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z30:AC30),0),IF($Q52=Lists!$BS$17,IF(AND(AC30>0,SUM(AD30:$CV30)=0),SUM($Z30:AC30),0),AC30)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z30:AD30),0),IF($Q52=Lists!$BS$17,IF(AND(AD30>0,SUM(AE30:$CV30)=0),SUM($Z30:AD30),0),AD30)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z30:AE30),0),IF($Q52=Lists!$BS$17,IF(AND(AE30>0,SUM(AF30:$CV30)=0),SUM($Z30:AE30),0),AE30)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z30:AF30),0),IF($Q52=Lists!$BS$17,IF(AND(AF30>0,SUM(AG30:$CV30)=0),SUM($Z30:AF30),0),AF30)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z30:AG30),0),IF($Q52=Lists!$BS$17,IF(AND(AG30>0,SUM(AH30:$CV30)=0),SUM($Z30:AG30),0),AG30)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z30:AH30),0),IF($Q52=Lists!$BS$17,IF(AND(AH30>0,SUM(AI30:$CV30)=0),SUM($Z30:AH30),0),AH30)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z30:AI30),0),IF($Q52=Lists!$BS$17,IF(AND(AI30>0,SUM(AJ30:$CV30)=0),SUM($Z30:AI30),0),AI30)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z30:AJ30),0),IF($Q52=Lists!$BS$17,IF(AND(AJ30>0,SUM(AK30:$CV30)=0),SUM($Z30:AJ30),0),AJ30)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z30:AK30),0),IF($Q52=Lists!$BS$17,IF(AND(AK30>0,SUM(AL30:$CV30)=0),SUM($Z30:AK30),0),AK30)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z30:AL30),0),IF($Q52=Lists!$BS$17,IF(AND(AL30>0,SUM(AM30:$CV30)=0),SUM($Z30:AL30),0),AL30)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z30:AM30),0),IF($Q52=Lists!$BS$17,IF(AND(AM30>0,SUM(AN30:$CV30)=0),SUM($Z30:AM30),0),AM30)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z30:AN30),0),IF($Q52=Lists!$BS$17,IF(AND(AN30>0,SUM(AO30:$CV30)=0),SUM($Z30:AN30),0),AN30)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z30:AO30),0),IF($Q52=Lists!$BS$17,IF(AND(AO30>0,SUM(AP30:$CV30)=0),SUM($Z30:AO30),0),AO30)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z30:AP30),0),IF($Q52=Lists!$BS$17,IF(AND(AP30>0,SUM(AQ30:$CV30)=0),SUM($Z30:AP30),0),AP30)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z30:AQ30),0),IF($Q52=Lists!$BS$17,IF(AND(AQ30>0,SUM(AR30:$CV30)=0),SUM($Z30:AQ30),0),AQ30)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z30:AR30),0),IF($Q52=Lists!$BS$17,IF(AND(AR30>0,SUM(AS30:$CV30)=0),SUM($Z30:AR30),0),AR30)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z30:AS30),0),IF($Q52=Lists!$BS$17,IF(AND(AS30>0,SUM(AT30:$CV30)=0),SUM($Z30:AS30),0),AS30)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z30:AT30),0),IF($Q52=Lists!$BS$17,IF(AND(AT30>0,SUM(AU30:$CV30)=0),SUM($Z30:AT30),0),AT30)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z30:AU30),0),IF($Q52=Lists!$BS$17,IF(AND(AU30>0,SUM(AV30:$CV30)=0),SUM($Z30:AU30),0),AU30)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z30:AV30),0),IF($Q52=Lists!$BS$17,IF(AND(AV30>0,SUM(AW30:$CV30)=0),SUM($Z30:AV30),0),AV30)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z30:AW30),0),IF($Q52=Lists!$BS$17,IF(AND(AW30>0,SUM(AX30:$CV30)=0),SUM($Z30:AW30),0),AW30)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z30:AX30),0),IF($Q52=Lists!$BS$17,IF(AND(AX30>0,SUM(AY30:$CV30)=0),SUM($Z30:AX30),0),AX30)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z30:AY30),0),IF($Q52=Lists!$BS$17,IF(AND(AY30>0,SUM(AZ30:$CV30)=0),SUM($Z30:AY30),0),AY30)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z30:AZ30),0),IF($Q52=Lists!$BS$17,IF(AND(AZ30>0,SUM(BA30:$CV30)=0),SUM($Z30:AZ30),0),AZ30)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z30:BA30),0),IF($Q52=Lists!$BS$17,IF(AND(BA30>0,SUM(BB30:$CV30)=0),SUM($Z30:BA30),0),BA30)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z30:BB30),0),IF($Q52=Lists!$BS$17,IF(AND(BB30>0,SUM(BC30:$CV30)=0),SUM($Z30:BB30),0),BB30)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z30:BC30),0),IF($Q52=Lists!$BS$17,IF(AND(BC30>0,SUM(BD30:$CV30)=0),SUM($Z30:BC30),0),BC30)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z30:BD30),0),IF($Q52=Lists!$BS$17,IF(AND(BD30>0,SUM(BE30:$CV30)=0),SUM($Z30:BD30),0),BD30)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z30:BE30),0),IF($Q52=Lists!$BS$17,IF(AND(BE30>0,SUM(BF30:$CV30)=0),SUM($Z30:BE30),0),BE30)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z30:BF30),0),IF($Q52=Lists!$BS$17,IF(AND(BF30>0,SUM(BG30:$CV30)=0),SUM($Z30:BF30),0),BF30)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z30:BG30),0),IF($Q52=Lists!$BS$17,IF(AND(BG30>0,SUM(BH30:$CV30)=0),SUM($Z30:BG30),0),BG30)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z30:BH30),0),IF($Q52=Lists!$BS$17,IF(AND(BH30>0,SUM(BI30:$CV30)=0),SUM($Z30:BH30),0),BH30)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z30:BI30),0),IF($Q52=Lists!$BS$17,IF(AND(BI30>0,SUM(BJ30:$CV30)=0),SUM($Z30:BI30),0),BI30)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z30:BJ30),0),IF($Q52=Lists!$BS$17,IF(AND(BJ30>0,SUM(BK30:$CV30)=0),SUM($Z30:BJ30),0),BJ30)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z30:BK30),0),IF($Q52=Lists!$BS$17,IF(AND(BK30>0,SUM(BL30:$CV30)=0),SUM($Z30:BK30),0),BK30)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z30:BL30),0),IF($Q52=Lists!$BS$17,IF(AND(BL30>0,SUM(BM30:$CV30)=0),SUM($Z30:BL30),0),BL30)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z30:BM30),0),IF($Q52=Lists!$BS$17,IF(AND(BM30>0,SUM(BN30:$CV30)=0),SUM($Z30:BM30),0),BM30)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z30:BN30),0),IF($Q52=Lists!$BS$17,IF(AND(BN30>0,SUM(BO30:$CV30)=0),SUM($Z30:BN30),0),BN30)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z30:BO30),0),IF($Q52=Lists!$BS$17,IF(AND(BO30>0,SUM(BP30:$CV30)=0),SUM($Z30:BO30),0),BO30)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z30:BP30),0),IF($Q52=Lists!$BS$17,IF(AND(BP30>0,SUM(BQ30:$CV30)=0),SUM($Z30:BP30),0),BP30)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z30:BQ30),0),IF($Q52=Lists!$BS$17,IF(AND(BQ30>0,SUM(BR30:$CV30)=0),SUM($Z30:BQ30),0),BQ30)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z30:BR30),0),IF($Q52=Lists!$BS$17,IF(AND(BR30>0,SUM(BS30:$CV30)=0),SUM($Z30:BR30),0),BR30)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z30:BS30),0),IF($Q52=Lists!$BS$17,IF(AND(BS30>0,SUM(BT30:$CV30)=0),SUM($Z30:BS30),0),BS30)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z30:BT30),0),IF($Q52=Lists!$BS$17,IF(AND(BT30>0,SUM(BU30:$CV30)=0),SUM($Z30:BT30),0),BT30)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z30:BU30),0),IF($Q52=Lists!$BS$17,IF(AND(BU30>0,SUM(BV30:$CV30)=0),SUM($Z30:BU30),0),BU30)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z30:BV30),0),IF($Q52=Lists!$BS$17,IF(AND(BV30>0,SUM(BW30:$CV30)=0),SUM($Z30:BV30),0),BV30)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z30:BW30),0),IF($Q52=Lists!$BS$17,IF(AND(BW30>0,SUM(BX30:$CV30)=0),SUM($Z30:BW30),0),BW30)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z30:BX30),0),IF($Q52=Lists!$BS$17,IF(AND(BX30>0,SUM(BY30:$CV30)=0),SUM($Z30:BX30),0),BX30)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z30:BY30),0),IF($Q52=Lists!$BS$17,IF(AND(BY30>0,SUM(BZ30:$CV30)=0),SUM($Z30:BY30),0),BY30)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z30:BZ30),0),IF($Q52=Lists!$BS$17,IF(AND(BZ30>0,SUM(CA30:$CV30)=0),SUM($Z30:BZ30),0),BZ30)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z30:CA30),0),IF($Q52=Lists!$BS$17,IF(AND(CA30>0,SUM(CB30:$CV30)=0),SUM($Z30:CA30),0),CA30)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z30:CB30),0),IF($Q52=Lists!$BS$17,IF(AND(CB30>0,SUM(CC30:$CV30)=0),SUM($Z30:CB30),0),CB30)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z30:CC30),0),IF($Q52=Lists!$BS$17,IF(AND(CC30>0,SUM(CD30:$CV30)=0),SUM($Z30:CC30),0),CC30)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z30:CD30),0),IF($Q52=Lists!$BS$17,IF(AND(CD30>0,SUM(CE30:$CV30)=0),SUM($Z30:CD30),0),CD30)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z30:CE30),0),IF($Q52=Lists!$BS$17,IF(AND(CE30>0,SUM(CF30:$CV30)=0),SUM($Z30:CE30),0),CE30)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z30:CF30),0),IF($Q52=Lists!$BS$17,IF(AND(CF30>0,SUM(CG30:$CV30)=0),SUM($Z30:CF30),0),CF30)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z30:CG30),0),IF($Q52=Lists!$BS$17,IF(AND(CG30>0,SUM(CH30:$CV30)=0),SUM($Z30:CG30),0),CG30)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z30:CH30),0),IF($Q52=Lists!$BS$17,IF(AND(CH30>0,SUM(CI30:$CV30)=0),SUM($Z30:CH30),0),CH30)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z30:CI30),0),IF($Q52=Lists!$BS$17,IF(AND(CI30>0,SUM(CJ30:$CV30)=0),SUM($Z30:CI30),0),CI30)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z30:CJ30),0),IF($Q52=Lists!$BS$17,IF(AND(CJ30>0,SUM(CK30:$CV30)=0),SUM($Z30:CJ30),0),CJ30)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z30:CK30),0),IF($Q52=Lists!$BS$17,IF(AND(CK30>0,SUM(CL30:$CV30)=0),SUM($Z30:CK30),0),CK30)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z30:CL30),0),IF($Q52=Lists!$BS$17,IF(AND(CL30>0,SUM(CM30:$CV30)=0),SUM($Z30:CL30),0),CL30)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z30:CM30),0),IF($Q52=Lists!$BS$17,IF(AND(CM30>0,SUM(CN30:$CV30)=0),SUM($Z30:CM30),0),CM30)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z30:CN30),0),IF($Q52=Lists!$BS$17,IF(AND(CN30>0,SUM(CO30:$CV30)=0),SUM($Z30:CN30),0),CN30)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z30:CO30),0),IF($Q52=Lists!$BS$17,IF(AND(CO30>0,SUM(CP30:$CV30)=0),SUM($Z30:CO30),0),CO30)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z30:CP30),0),IF($Q52=Lists!$BS$17,IF(AND(CP30>0,SUM(CQ30:$CV30)=0),SUM($Z30:CP30),0),CP30)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z30:CQ30),0),IF($Q52=Lists!$BS$17,IF(AND(CQ30>0,SUM(CR30:$CV30)=0),SUM($Z30:CQ30),0),CQ30)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z30:CR30),0),IF($Q52=Lists!$BS$17,IF(AND(CR30>0,SUM(CS30:$CV30)=0),SUM($Z30:CR30),0),CR30)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z30:CS30),0),IF($Q52=Lists!$BS$17,IF(AND(CS30>0,SUM(CT30:$CV30)=0),SUM($Z30:CS30),0),CS30)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z30:CT30),0),IF($Q52=Lists!$BS$17,IF(AND(CT30>0,SUM(CU30:$CV30)=0),SUM($Z30:CT30),0),CT30)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z30:CU30),0),IF($Q52=Lists!$BS$17,IF(AND(CU30>0,SUM(CV30:$CV30)=0),SUM($Z30:CU30),0),CU30)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU17","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z53:$CV53)","v":50000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z31:AA31),0),IF($Q53=Lists!$BS$17,IF(AND(AA31>0,SUM(AB31:$CV31)=0),SUM($Z31:AA31),0),AA31)))","v":50000},{"$f":"IF(AB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z31:AB31),0),IF($Q53=Lists!$BS$17,IF(AND(AB31>0,SUM(AC31:$CV31)=0),SUM($Z31:AB31),0),AB31)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z31:AC31),0),IF($Q53=Lists!$BS$17,IF(AND(AC31>0,SUM(AD31:$CV31)=0),SUM($Z31:AC31),0),AC31)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z31:AD31),0),IF($Q53=Lists!$BS$17,IF(AND(AD31>0,SUM(AE31:$CV31)=0),SUM($Z31:AD31),0),AD31)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z31:AE31),0),IF($Q53=Lists!$BS$17,IF(AND(AE31>0,SUM(AF31:$CV31)=0),SUM($Z31:AE31),0),AE31)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z31:AF31),0),IF($Q53=Lists!$BS$17,IF(AND(AF31>0,SUM(AG31:$CV31)=0),SUM($Z31:AF31),0),AF31)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z31:AG31),0),IF($Q53=Lists!$BS$17,IF(AND(AG31>0,SUM(AH31:$CV31)=0),SUM($Z31:AG31),0),AG31)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z31:AH31),0),IF($Q53=Lists!$BS$17,IF(AND(AH31>0,SUM(AI31:$CV31)=0),SUM($Z31:AH31),0),AH31)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z31:AI31),0),IF($Q53=Lists!$BS$17,IF(AND(AI31>0,SUM(AJ31:$CV31)=0),SUM($Z31:AI31),0),AI31)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z31:AJ31),0),IF($Q53=Lists!$BS$17,IF(AND(AJ31>0,SUM(AK31:$CV31)=0),SUM($Z31:AJ31),0),AJ31)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z31:AK31),0),IF($Q53=Lists!$BS$17,IF(AND(AK31>0,SUM(AL31:$CV31)=0),SUM($Z31:AK31),0),AK31)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z31:AL31),0),IF($Q53=Lists!$BS$17,IF(AND(AL31>0,SUM(AM31:$CV31)=0),SUM($Z31:AL31),0),AL31)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z31:AM31),0),IF($Q53=Lists!$BS$17,IF(AND(AM31>0,SUM(AN31:$CV31)=0),SUM($Z31:AM31),0),AM31)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z31:AN31),0),IF($Q53=Lists!$BS$17,IF(AND(AN31>0,SUM(AO31:$CV31)=0),SUM($Z31:AN31),0),AN31)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z31:AO31),0),IF($Q53=Lists!$BS$17,IF(AND(AO31>0,SUM(AP31:$CV31)=0),SUM($Z31:AO31),0),AO31)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z31:AP31),0),IF($Q53=Lists!$BS$17,IF(AND(AP31>0,SUM(AQ31:$CV31)=0),SUM($Z31:AP31),0),AP31)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z31:AQ31),0),IF($Q53=Lists!$BS$17,IF(AND(AQ31>0,SUM(AR31:$CV31)=0),SUM($Z31:AQ31),0),AQ31)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z31:AR31),0),IF($Q53=Lists!$BS$17,IF(AND(AR31>0,SUM(AS31:$CV31)=0),SUM($Z31:AR31),0),AR31)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z31:AS31),0),IF($Q53=Lists!$BS$17,IF(AND(AS31>0,SUM(AT31:$CV31)=0),SUM($Z31:AS31),0),AS31)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z31:AT31),0),IF($Q53=Lists!$BS$17,IF(AND(AT31>0,SUM(AU31:$CV31)=0),SUM($Z31:AT31),0),AT31)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z31:AU31),0),IF($Q53=Lists!$BS$17,IF(AND(AU31>0,SUM(AV31:$CV31)=0),SUM($Z31:AU31),0),AU31)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z31:AV31),0),IF($Q53=Lists!$BS$17,IF(AND(AV31>0,SUM(AW31:$CV31)=0),SUM($Z31:AV31),0),AV31)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z31:AW31),0),IF($Q53=Lists!$BS$17,IF(AND(AW31>0,SUM(AX31:$CV31)=0),SUM($Z31:AW31),0),AW31)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z31:AX31),0),IF($Q53=Lists!$BS$17,IF(AND(AX31>0,SUM(AY31:$CV31)=0),SUM($Z31:AX31),0),AX31)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z31:AY31),0),IF($Q53=Lists!$BS$17,IF(AND(AY31>0,SUM(AZ31:$CV31)=0),SUM($Z31:AY31),0),AY31)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z31:AZ31),0),IF($Q53=Lists!$BS$17,IF(AND(AZ31>0,SUM(BA31:$CV31)=0),SUM($Z31:AZ31),0),AZ31)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z31:BA31),0),IF($Q53=Lists!$BS$17,IF(AND(BA31>0,SUM(BB31:$CV31)=0),SUM($Z31:BA31),0),BA31)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z31:BB31),0),IF($Q53=Lists!$BS$17,IF(AND(BB31>0,SUM(BC31:$CV31)=0),SUM($Z31:BB31),0),BB31)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z31:BC31),0),IF($Q53=Lists!$BS$17,IF(AND(BC31>0,SUM(BD31:$CV31)=0),SUM($Z31:BC31),0),BC31)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z31:BD31),0),IF($Q53=Lists!$BS$17,IF(AND(BD31>0,SUM(BE31:$CV31)=0),SUM($Z31:BD31),0),BD31)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z31:BE31),0),IF($Q53=Lists!$BS$17,IF(AND(BE31>0,SUM(BF31:$CV31)=0),SUM($Z31:BE31),0),BE31)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z31:BF31),0),IF($Q53=Lists!$BS$17,IF(AND(BF31>0,SUM(BG31:$CV31)=0),SUM($Z31:BF31),0),BF31)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z31:BG31),0),IF($Q53=Lists!$BS$17,IF(AND(BG31>0,SUM(BH31:$CV31)=0),SUM($Z31:BG31),0),BG31)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z31:BH31),0),IF($Q53=Lists!$BS$17,IF(AND(BH31>0,SUM(BI31:$CV31)=0),SUM($Z31:BH31),0),BH31)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z31:BI31),0),IF($Q53=Lists!$BS$17,IF(AND(BI31>0,SUM(BJ31:$CV31)=0),SUM($Z31:BI31),0),BI31)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z31:BJ31),0),IF($Q53=Lists!$BS$17,IF(AND(BJ31>0,SUM(BK31:$CV31)=0),SUM($Z31:BJ31),0),BJ31)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z31:BK31),0),IF($Q53=Lists!$BS$17,IF(AND(BK31>0,SUM(BL31:$CV31)=0),SUM($Z31:BK31),0),BK31)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z31:BL31),0),IF($Q53=Lists!$BS$17,IF(AND(BL31>0,SUM(BM31:$CV31)=0),SUM($Z31:BL31),0),BL31)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z31:BM31),0),IF($Q53=Lists!$BS$17,IF(AND(BM31>0,SUM(BN31:$CV31)=0),SUM($Z31:BM31),0),BM31)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z31:BN31),0),IF($Q53=Lists!$BS$17,IF(AND(BN31>0,SUM(BO31:$CV31)=0),SUM($Z31:BN31),0),BN31)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z31:BO31),0),IF($Q53=Lists!$BS$17,IF(AND(BO31>0,SUM(BP31:$CV31)=0),SUM($Z31:BO31),0),BO31)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z31:BP31),0),IF($Q53=Lists!$BS$17,IF(AND(BP31>0,SUM(BQ31:$CV31)=0),SUM($Z31:BP31),0),BP31)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z31:BQ31),0),IF($Q53=Lists!$BS$17,IF(AND(BQ31>0,SUM(BR31:$CV31)=0),SUM($Z31:BQ31),0),BQ31)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z31:BR31),0),IF($Q53=Lists!$BS$17,IF(AND(BR31>0,SUM(BS31:$CV31)=0),SUM($Z31:BR31),0),BR31)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z31:BS31),0),IF($Q53=Lists!$BS$17,IF(AND(BS31>0,SUM(BT31:$CV31)=0),SUM($Z31:BS31),0),BS31)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z31:BT31),0),IF($Q53=Lists!$BS$17,IF(AND(BT31>0,SUM(BU31:$CV31)=0),SUM($Z31:BT31),0),BT31)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z31:BU31),0),IF($Q53=Lists!$BS$17,IF(AND(BU31>0,SUM(BV31:$CV31)=0),SUM($Z31:BU31),0),BU31)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z31:BV31),0),IF($Q53=Lists!$BS$17,IF(AND(BV31>0,SUM(BW31:$CV31)=0),SUM($Z31:BV31),0),BV31)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z31:BW31),0),IF($Q53=Lists!$BS$17,IF(AND(BW31>0,SUM(BX31:$CV31)=0),SUM($Z31:BW31),0),BW31)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z31:BX31),0),IF($Q53=Lists!$BS$17,IF(AND(BX31>0,SUM(BY31:$CV31)=0),SUM($Z31:BX31),0),BX31)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z31:BY31),0),IF($Q53=Lists!$BS$17,IF(AND(BY31>0,SUM(BZ31:$CV31)=0),SUM($Z31:BY31),0),BY31)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z31:BZ31),0),IF($Q53=Lists!$BS$17,IF(AND(BZ31>0,SUM(CA31:$CV31)=0),SUM($Z31:BZ31),0),BZ31)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z31:CA31),0),IF($Q53=Lists!$BS$17,IF(AND(CA31>0,SUM(CB31:$CV31)=0),SUM($Z31:CA31),0),CA31)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z31:CB31),0),IF($Q53=Lists!$BS$17,IF(AND(CB31>0,SUM(CC31:$CV31)=0),SUM($Z31:CB31),0),CB31)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z31:CC31),0),IF($Q53=Lists!$BS$17,IF(AND(CC31>0,SUM(CD31:$CV31)=0),SUM($Z31:CC31),0),CC31)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z31:CD31),0),IF($Q53=Lists!$BS$17,IF(AND(CD31>0,SUM(CE31:$CV31)=0),SUM($Z31:CD31),0),CD31)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z31:CE31),0),IF($Q53=Lists!$BS$17,IF(AND(CE31>0,SUM(CF31:$CV31)=0),SUM($Z31:CE31),0),CE31)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z31:CF31),0),IF($Q53=Lists!$BS$17,IF(AND(CF31>0,SUM(CG31:$CV31)=0),SUM($Z31:CF31),0),CF31)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z31:CG31),0),IF($Q53=Lists!$BS$17,IF(AND(CG31>0,SUM(CH31:$CV31)=0),SUM($Z31:CG31),0),CG31)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z31:CH31),0),IF($Q53=Lists!$BS$17,IF(AND(CH31>0,SUM(CI31:$CV31)=0),SUM($Z31:CH31),0),CH31)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z31:CI31),0),IF($Q53=Lists!$BS$17,IF(AND(CI31>0,SUM(CJ31:$CV31)=0),SUM($Z31:CI31),0),CI31)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z31:CJ31),0),IF($Q53=Lists!$BS$17,IF(AND(CJ31>0,SUM(CK31:$CV31)=0),SUM($Z31:CJ31),0),CJ31)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z31:CK31),0),IF($Q53=Lists!$BS$17,IF(AND(CK31>0,SUM(CL31:$CV31)=0),SUM($Z31:CK31),0),CK31)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z31:CL31),0),IF($Q53=Lists!$BS$17,IF(AND(CL31>0,SUM(CM31:$CV31)=0),SUM($Z31:CL31),0),CL31)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z31:CM31),0),IF($Q53=Lists!$BS$17,IF(AND(CM31>0,SUM(CN31:$CV31)=0),SUM($Z31:CM31),0),CM31)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z31:CN31),0),IF($Q53=Lists!$BS$17,IF(AND(CN31>0,SUM(CO31:$CV31)=0),SUM($Z31:CN31),0),CN31)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z31:CO31),0),IF($Q53=Lists!$BS$17,IF(AND(CO31>0,SUM(CP31:$CV31)=0),SUM($Z31:CO31),0),CO31)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z31:CP31),0),IF($Q53=Lists!$BS$17,IF(AND(CP31>0,SUM(CQ31:$CV31)=0),SUM($Z31:CP31),0),CP31)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z31:CQ31),0),IF($Q53=Lists!$BS$17,IF(AND(CQ31>0,SUM(CR31:$CV31)=0),SUM($Z31:CQ31),0),CQ31)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z31:CR31),0),IF($Q53=Lists!$BS$17,IF(AND(CR31>0,SUM(CS31:$CV31)=0),SUM($Z31:CR31),0),CR31)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z31:CS31),0),IF($Q53=Lists!$BS$17,IF(AND(CS31>0,SUM(CT31:$CV31)=0),SUM($Z31:CS31),0),CS31)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z31:CT31),0),IF($Q53=Lists!$BS$17,IF(AND(CT31>0,SUM(CU31:$CV31)=0),SUM($Z31:CT31),0),CT31)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z31:CU31),0),IF($Q53=Lists!$BS$17,IF(AND(CU31>0,SUM(CV31:$CV31)=0),SUM($Z31:CU31),0),CU31)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU18","v":"Разработка логотипа и дизайна"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z54:$CV54)","v":300000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z32:AA32),0),IF($Q54=Lists!$BS$17,IF(AND(AA32>0,SUM(AB32:$CV32)=0),SUM($Z32:AA32),0),AA32)))","v":300000},{"$f":"IF(AB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z32:AB32),0),IF($Q54=Lists!$BS$17,IF(AND(AB32>0,SUM(AC32:$CV32)=0),SUM($Z32:AB32),0),AB32)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z32:AC32),0),IF($Q54=Lists!$BS$17,IF(AND(AC32>0,SUM(AD32:$CV32)=0),SUM($Z32:AC32),0),AC32)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z32:AD32),0),IF($Q54=Lists!$BS$17,IF(AND(AD32>0,SUM(AE32:$CV32)=0),SUM($Z32:AD32),0),AD32)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z32:AE32),0),IF($Q54=Lists!$BS$17,IF(AND(AE32>0,SUM(AF32:$CV32)=0),SUM($Z32:AE32),0),AE32)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z32:AF32),0),IF($Q54=Lists!$BS$17,IF(AND(AF32>0,SUM(AG32:$CV32)=0),SUM($Z32:AF32),0),AF32)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z32:AG32),0),IF($Q54=Lists!$BS$17,IF(AND(AG32>0,SUM(AH32:$CV32)=0),SUM($Z32:AG32),0),AG32)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z32:AH32),0),IF($Q54=Lists!$BS$17,IF(AND(AH32>0,SUM(AI32:$CV32)=0),SUM($Z32:AH32),0),AH32)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z32:AI32),0),IF($Q54=Lists!$BS$17,IF(AND(AI32>0,SUM(AJ32:$CV32)=0),SUM($Z32:AI32),0),AI32)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z32:AJ32),0),IF($Q54=Lists!$BS$17,IF(AND(AJ32>0,SUM(AK32:$CV32)=0),SUM($Z32:AJ32),0),AJ32)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z32:AK32),0),IF($Q54=Lists!$BS$17,IF(AND(AK32>0,SUM(AL32:$CV32)=0),SUM($Z32:AK32),0),AK32)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z32:AL32),0),IF($Q54=Lists!$BS$17,IF(AND(AL32>0,SUM(AM32:$CV32)=0),SUM($Z32:AL32),0),AL32)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z32:AM32),0),IF($Q54=Lists!$BS$17,IF(AND(AM32>0,SUM(AN32:$CV32)=0),SUM($Z32:AM32),0),AM32)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z32:AN32),0),IF($Q54=Lists!$BS$17,IF(AND(AN32>0,SUM(AO32:$CV32)=0),SUM($Z32:AN32),0),AN32)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z32:AO32),0),IF($Q54=Lists!$BS$17,IF(AND(AO32>0,SUM(AP32:$CV32)=0),SUM($Z32:AO32),0),AO32)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z32:AP32),0),IF($Q54=Lists!$BS$17,IF(AND(AP32>0,SUM(AQ32:$CV32)=0),SUM($Z32:AP32),0),AP32)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z32:AQ32),0),IF($Q54=Lists!$BS$17,IF(AND(AQ32>0,SUM(AR32:$CV32)=0),SUM($Z32:AQ32),0),AQ32)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z32:AR32),0),IF($Q54=Lists!$BS$17,IF(AND(AR32>0,SUM(AS32:$CV32)=0),SUM($Z32:AR32),0),AR32)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z32:AS32),0),IF($Q54=Lists!$BS$17,IF(AND(AS32>0,SUM(AT32:$CV32)=0),SUM($Z32:AS32),0),AS32)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z32:AT32),0),IF($Q54=Lists!$BS$17,IF(AND(AT32>0,SUM(AU32:$CV32)=0),SUM($Z32:AT32),0),AT32)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z32:AU32),0),IF($Q54=Lists!$BS$17,IF(AND(AU32>0,SUM(AV32:$CV32)=0),SUM($Z32:AU32),0),AU32)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z32:AV32),0),IF($Q54=Lists!$BS$17,IF(AND(AV32>0,SUM(AW32:$CV32)=0),SUM($Z32:AV32),0),AV32)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z32:AW32),0),IF($Q54=Lists!$BS$17,IF(AND(AW32>0,SUM(AX32:$CV32)=0),SUM($Z32:AW32),0),AW32)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z32:AX32),0),IF($Q54=Lists!$BS$17,IF(AND(AX32>0,SUM(AY32:$CV32)=0),SUM($Z32:AX32),0),AX32)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z32:AY32),0),IF($Q54=Lists!$BS$17,IF(AND(AY32>0,SUM(AZ32:$CV32)=0),SUM($Z32:AY32),0),AY32)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z32:AZ32),0),IF($Q54=Lists!$BS$17,IF(AND(AZ32>0,SUM(BA32:$CV32)=0),SUM($Z32:AZ32),0),AZ32)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z32:BA32),0),IF($Q54=Lists!$BS$17,IF(AND(BA32>0,SUM(BB32:$CV32)=0),SUM($Z32:BA32),0),BA32)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z32:BB32),0),IF($Q54=Lists!$BS$17,IF(AND(BB32>0,SUM(BC32:$CV32)=0),SUM($Z32:BB32),0),BB32)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z32:BC32),0),IF($Q54=Lists!$BS$17,IF(AND(BC32>0,SUM(BD32:$CV32)=0),SUM($Z32:BC32),0),BC32)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z32:BD32),0),IF($Q54=Lists!$BS$17,IF(AND(BD32>0,SUM(BE32:$CV32)=0),SUM($Z32:BD32),0),BD32)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z32:BE32),0),IF($Q54=Lists!$BS$17,IF(AND(BE32>0,SUM(BF32:$CV32)=0),SUM($Z32:BE32),0),BE32)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z32:BF32),0),IF($Q54=Lists!$BS$17,IF(AND(BF32>0,SUM(BG32:$CV32)=0),SUM($Z32:BF32),0),BF32)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z32:BG32),0),IF($Q54=Lists!$BS$17,IF(AND(BG32>0,SUM(BH32:$CV32)=0),SUM($Z32:BG32),0),BG32)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z32:BH32),0),IF($Q54=Lists!$BS$17,IF(AND(BH32>0,SUM(BI32:$CV32)=0),SUM($Z32:BH32),0),BH32)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z32:BI32),0),IF($Q54=Lists!$BS$17,IF(AND(BI32>0,SUM(BJ32:$CV32)=0),SUM($Z32:BI32),0),BI32)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z32:BJ32),0),IF($Q54=Lists!$BS$17,IF(AND(BJ32>0,SUM(BK32:$CV32)=0),SUM($Z32:BJ32),0),BJ32)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z32:BK32),0),IF($Q54=Lists!$BS$17,IF(AND(BK32>0,SUM(BL32:$CV32)=0),SUM($Z32:BK32),0),BK32)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z32:BL32),0),IF($Q54=Lists!$BS$17,IF(AND(BL32>0,SUM(BM32:$CV32)=0),SUM($Z32:BL32),0),BL32)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z32:BM32),0),IF($Q54=Lists!$BS$17,IF(AND(BM32>0,SUM(BN32:$CV32)=0),SUM($Z32:BM32),0),BM32)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z32:BN32),0),IF($Q54=Lists!$BS$17,IF(AND(BN32>0,SUM(BO32:$CV32)=0),SUM($Z32:BN32),0),BN32)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z32:BO32),0),IF($Q54=Lists!$BS$17,IF(AND(BO32>0,SUM(BP32:$CV32)=0),SUM($Z32:BO32),0),BO32)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z32:BP32),0),IF($Q54=Lists!$BS$17,IF(AND(BP32>0,SUM(BQ32:$CV32)=0),SUM($Z32:BP32),0),BP32)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z32:BQ32),0),IF($Q54=Lists!$BS$17,IF(AND(BQ32>0,SUM(BR32:$CV32)=0),SUM($Z32:BQ32),0),BQ32)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z32:BR32),0),IF($Q54=Lists!$BS$17,IF(AND(BR32>0,SUM(BS32:$CV32)=0),SUM($Z32:BR32),0),BR32)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z32:BS32),0),IF($Q54=Lists!$BS$17,IF(AND(BS32>0,SUM(BT32:$CV32)=0),SUM($Z32:BS32),0),BS32)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z32:BT32),0),IF($Q54=Lists!$BS$17,IF(AND(BT32>0,SUM(BU32:$CV32)=0),SUM($Z32:BT32),0),BT32)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z32:BU32),0),IF($Q54=Lists!$BS$17,IF(AND(BU32>0,SUM(BV32:$CV32)=0),SUM($Z32:BU32),0),BU32)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z32:BV32),0),IF($Q54=Lists!$BS$17,IF(AND(BV32>0,SUM(BW32:$CV32)=0),SUM($Z32:BV32),0),BV32)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z32:BW32),0),IF($Q54=Lists!$BS$17,IF(AND(BW32>0,SUM(BX32:$CV32)=0),SUM($Z32:BW32),0),BW32)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z32:BX32),0),IF($Q54=Lists!$BS$17,IF(AND(BX32>0,SUM(BY32:$CV32)=0),SUM($Z32:BX32),0),BX32)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z32:BY32),0),IF($Q54=Lists!$BS$17,IF(AND(BY32>0,SUM(BZ32:$CV32)=0),SUM($Z32:BY32),0),BY32)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z32:BZ32),0),IF($Q54=Lists!$BS$17,IF(AND(BZ32>0,SUM(CA32:$CV32)=0),SUM($Z32:BZ32),0),BZ32)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z32:CA32),0),IF($Q54=Lists!$BS$17,IF(AND(CA32>0,SUM(CB32:$CV32)=0),SUM($Z32:CA32),0),CA32)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z32:CB32),0),IF($Q54=Lists!$BS$17,IF(AND(CB32>0,SUM(CC32:$CV32)=0),SUM($Z32:CB32),0),CB32)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z32:CC32),0),IF($Q54=Lists!$BS$17,IF(AND(CC32>0,SUM(CD32:$CV32)=0),SUM($Z32:CC32),0),CC32)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z32:CD32),0),IF($Q54=Lists!$BS$17,IF(AND(CD32>0,SUM(CE32:$CV32)=0),SUM($Z32:CD32),0),CD32)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z32:CE32),0),IF($Q54=Lists!$BS$17,IF(AND(CE32>0,SUM(CF32:$CV32)=0),SUM($Z32:CE32),0),CE32)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z32:CF32),0),IF($Q54=Lists!$BS$17,IF(AND(CF32>0,SUM(CG32:$CV32)=0),SUM($Z32:CF32),0),CF32)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z32:CG32),0),IF($Q54=Lists!$BS$17,IF(AND(CG32>0,SUM(CH32:$CV32)=0),SUM($Z32:CG32),0),CG32)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z32:CH32),0),IF($Q54=Lists!$BS$17,IF(AND(CH32>0,SUM(CI32:$CV32)=0),SUM($Z32:CH32),0),CH32)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z32:CI32),0),IF($Q54=Lists!$BS$17,IF(AND(CI32>0,SUM(CJ32:$CV32)=0),SUM($Z32:CI32),0),CI32)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z32:CJ32),0),IF($Q54=Lists!$BS$17,IF(AND(CJ32>0,SUM(CK32:$CV32)=0),SUM($Z32:CJ32),0),CJ32)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z32:CK32),0),IF($Q54=Lists!$BS$17,IF(AND(CK32>0,SUM(CL32:$CV32)=0),SUM($Z32:CK32),0),CK32)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z32:CL32),0),IF($Q54=Lists!$BS$17,IF(AND(CL32>0,SUM(CM32:$CV32)=0),SUM($Z32:CL32),0),CL32)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z32:CM32),0),IF($Q54=Lists!$BS$17,IF(AND(CM32>0,SUM(CN32:$CV32)=0),SUM($Z32:CM32),0),CM32)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z32:CN32),0),IF($Q54=Lists!$BS$17,IF(AND(CN32>0,SUM(CO32:$CV32)=0),SUM($Z32:CN32),0),CN32)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z32:CO32),0),IF($Q54=Lists!$BS$17,IF(AND(CO32>0,SUM(CP32:$CV32)=0),SUM($Z32:CO32),0),CO32)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z32:CP32),0),IF($Q54=Lists!$BS$17,IF(AND(CP32>0,SUM(CQ32:$CV32)=0),SUM($Z32:CP32),0),CP32)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z32:CQ32),0),IF($Q54=Lists!$BS$17,IF(AND(CQ32>0,SUM(CR32:$CV32)=0),SUM($Z32:CQ32),0),CQ32)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z32:CR32),0),IF($Q54=Lists!$BS$17,IF(AND(CR32>0,SUM(CS32:$CV32)=0),SUM($Z32:CR32),0),CR32)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z32:CS32),0),IF($Q54=Lists!$BS$17,IF(AND(CS32>0,SUM(CT32:$CV32)=0),SUM($Z32:CS32),0),CS32)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z32:CT32),0),IF($Q54=Lists!$BS$17,IF(AND(CT32>0,SUM(CU32:$CV32)=0),SUM($Z32:CT32),0),CT32)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z32:CU32),0),IF($Q54=Lists!$BS$17,IF(AND(CU32>0,SUM(CV32:$CV32)=0),SUM($Z32:CU32),0),CU32)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU19","v":"Заключение контрактов с поставщиками"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z55:$CV55)","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z33:AA33),0),IF($Q55=Lists!$BS$17,IF(AND(AA33>0,SUM(AB33:$CV33)=0),SUM($Z33:AA33),0),AA33)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z33:AB33),0),IF($Q55=Lists!$BS$17,IF(AND(AB33>0,SUM(AC33:$CV33)=0),SUM($Z33:AB33),0),AB33)))","v":500000},{"$f":"IF(AC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z33:AC33),0),IF($Q55=Lists!$BS$17,IF(AND(AC33>0,SUM(AD33:$CV33)=0),SUM($Z33:AC33),0),AC33)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z33:AD33),0),IF($Q55=Lists!$BS$17,IF(AND(AD33>0,SUM(AE33:$CV33)=0),SUM($Z33:AD33),0),AD33)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z33:AE33),0),IF($Q55=Lists!$BS$17,IF(AND(AE33>0,SUM(AF33:$CV33)=0),SUM($Z33:AE33),0),AE33)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z33:AF33),0),IF($Q55=Lists!$BS$17,IF(AND(AF33>0,SUM(AG33:$CV33)=0),SUM($Z33:AF33),0),AF33)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z33:AG33),0),IF($Q55=Lists!$BS$17,IF(AND(AG33>0,SUM(AH33:$CV33)=0),SUM($Z33:AG33),0),AG33)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z33:AH33),0),IF($Q55=Lists!$BS$17,IF(AND(AH33>0,SUM(AI33:$CV33)=0),SUM($Z33:AH33),0),AH33)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z33:AI33),0),IF($Q55=Lists!$BS$17,IF(AND(AI33>0,SUM(AJ33:$CV33)=0),SUM($Z33:AI33),0),AI33)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z33:AJ33),0),IF($Q55=Lists!$BS$17,IF(AND(AJ33>0,SUM(AK33:$CV33)=0),SUM($Z33:AJ33),0),AJ33)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z33:AK33),0),IF($Q55=Lists!$BS$17,IF(AND(AK33>0,SUM(AL33:$CV33)=0),SUM($Z33:AK33),0),AK33)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z33:AL33),0),IF($Q55=Lists!$BS$17,IF(AND(AL33>0,SUM(AM33:$CV33)=0),SUM($Z33:AL33),0),AL33)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z33:AM33),0),IF($Q55=Lists!$BS$17,IF(AND(AM33>0,SUM(AN33:$CV33)=0),SUM($Z33:AM33),0),AM33)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z33:AN33),0),IF($Q55=Lists!$BS$17,IF(AND(AN33>0,SUM(AO33:$CV33)=0),SUM($Z33:AN33),0),AN33)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z33:AO33),0),IF($Q55=Lists!$BS$17,IF(AND(AO33>0,SUM(AP33:$CV33)=0),SUM($Z33:AO33),0),AO33)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z33:AP33),0),IF($Q55=Lists!$BS$17,IF(AND(AP33>0,SUM(AQ33:$CV33)=0),SUM($Z33:AP33),0),AP33)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z33:AQ33),0),IF($Q55=Lists!$BS$17,IF(AND(AQ33>0,SUM(AR33:$CV33)=0),SUM($Z33:AQ33),0),AQ33)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z33:AR33),0),IF($Q55=Lists!$BS$17,IF(AND(AR33>0,SUM(AS33:$CV33)=0),SUM($Z33:AR33),0),AR33)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z33:AS33),0),IF($Q55=Lists!$BS$17,IF(AND(AS33>0,SUM(AT33:$CV33)=0),SUM($Z33:AS33),0),AS33)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z33:AT33),0),IF($Q55=Lists!$BS$17,IF(AND(AT33>0,SUM(AU33:$CV33)=0),SUM($Z33:AT33),0),AT33)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z33:AU33),0),IF($Q55=Lists!$BS$17,IF(AND(AU33>0,SUM(AV33:$CV33)=0),SUM($Z33:AU33),0),AU33)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z33:AV33),0),IF($Q55=Lists!$BS$17,IF(AND(AV33>0,SUM(AW33:$CV33)=0),SUM($Z33:AV33),0),AV33)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z33:AW33),0),IF($Q55=Lists!$BS$17,IF(AND(AW33>0,SUM(AX33:$CV33)=0),SUM($Z33:AW33),0),AW33)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z33:AX33),0),IF($Q55=Lists!$BS$17,IF(AND(AX33>0,SUM(AY33:$CV33)=0),SUM($Z33:AX33),0),AX33)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z33:AY33),0),IF($Q55=Lists!$BS$17,IF(AND(AY33>0,SUM(AZ33:$CV33)=0),SUM($Z33:AY33),0),AY33)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z33:AZ33),0),IF($Q55=Lists!$BS$17,IF(AND(AZ33>0,SUM(BA33:$CV33)=0),SUM($Z33:AZ33),0),AZ33)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z33:BA33),0),IF($Q55=Lists!$BS$17,IF(AND(BA33>0,SUM(BB33:$CV33)=0),SUM($Z33:BA33),0),BA33)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z33:BB33),0),IF($Q55=Lists!$BS$17,IF(AND(BB33>0,SUM(BC33:$CV33)=0),SUM($Z33:BB33),0),BB33)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z33:BC33),0),IF($Q55=Lists!$BS$17,IF(AND(BC33>0,SUM(BD33:$CV33)=0),SUM($Z33:BC33),0),BC33)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z33:BD33),0),IF($Q55=Lists!$BS$17,IF(AND(BD33>0,SUM(BE33:$CV33)=0),SUM($Z33:BD33),0),BD33)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z33:BE33),0),IF($Q55=Lists!$BS$17,IF(AND(BE33>0,SUM(BF33:$CV33)=0),SUM($Z33:BE33),0),BE33)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z33:BF33),0),IF($Q55=Lists!$BS$17,IF(AND(BF33>0,SUM(BG33:$CV33)=0),SUM($Z33:BF33),0),BF33)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z33:BG33),0),IF($Q55=Lists!$BS$17,IF(AND(BG33>0,SUM(BH33:$CV33)=0),SUM($Z33:BG33),0),BG33)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z33:BH33),0),IF($Q55=Lists!$BS$17,IF(AND(BH33>0,SUM(BI33:$CV33)=0),SUM($Z33:BH33),0),BH33)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z33:BI33),0),IF($Q55=Lists!$BS$17,IF(AND(BI33>0,SUM(BJ33:$CV33)=0),SUM($Z33:BI33),0),BI33)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z33:BJ33),0),IF($Q55=Lists!$BS$17,IF(AND(BJ33>0,SUM(BK33:$CV33)=0),SUM($Z33:BJ33),0),BJ33)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z33:BK33),0),IF($Q55=Lists!$BS$17,IF(AND(BK33>0,SUM(BL33:$CV33)=0),SUM($Z33:BK33),0),BK33)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z33:BL33),0),IF($Q55=Lists!$BS$17,IF(AND(BL33>0,SUM(BM33:$CV33)=0),SUM($Z33:BL33),0),BL33)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z33:BM33),0),IF($Q55=Lists!$BS$17,IF(AND(BM33>0,SUM(BN33:$CV33)=0),SUM($Z33:BM33),0),BM33)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z33:BN33),0),IF($Q55=Lists!$BS$17,IF(AND(BN33>0,SUM(BO33:$CV33)=0),SUM($Z33:BN33),0),BN33)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z33:BO33),0),IF($Q55=Lists!$BS$17,IF(AND(BO33>0,SUM(BP33:$CV33)=0),SUM($Z33:BO33),0),BO33)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z33:BP33),0),IF($Q55=Lists!$BS$17,IF(AND(BP33>0,SUM(BQ33:$CV33)=0),SUM($Z33:BP33),0),BP33)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z33:BQ33),0),IF($Q55=Lists!$BS$17,IF(AND(BQ33>0,SUM(BR33:$CV33)=0),SUM($Z33:BQ33),0),BQ33)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z33:BR33),0),IF($Q55=Lists!$BS$17,IF(AND(BR33>0,SUM(BS33:$CV33)=0),SUM($Z33:BR33),0),BR33)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z33:BS33),0),IF($Q55=Lists!$BS$17,IF(AND(BS33>0,SUM(BT33:$CV33)=0),SUM($Z33:BS33),0),BS33)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z33:BT33),0),IF($Q55=Lists!$BS$17,IF(AND(BT33>0,SUM(BU33:$CV33)=0),SUM($Z33:BT33),0),BT33)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z33:BU33),0),IF($Q55=Lists!$BS$17,IF(AND(BU33>0,SUM(BV33:$CV33)=0),SUM($Z33:BU33),0),BU33)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z33:BV33),0),IF($Q55=Lists!$BS$17,IF(AND(BV33>0,SUM(BW33:$CV33)=0),SUM($Z33:BV33),0),BV33)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z33:BW33),0),IF($Q55=Lists!$BS$17,IF(AND(BW33>0,SUM(BX33:$CV33)=0),SUM($Z33:BW33),0),BW33)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z33:BX33),0),IF($Q55=Lists!$BS$17,IF(AND(BX33>0,SUM(BY33:$CV33)=0),SUM($Z33:BX33),0),BX33)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z33:BY33),0),IF($Q55=Lists!$BS$17,IF(AND(BY33>0,SUM(BZ33:$CV33)=0),SUM($Z33:BY33),0),BY33)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z33:BZ33),0),IF($Q55=Lists!$BS$17,IF(AND(BZ33>0,SUM(CA33:$CV33)=0),SUM($Z33:BZ33),0),BZ33)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z33:CA33),0),IF($Q55=Lists!$BS$17,IF(AND(CA33>0,SUM(CB33:$CV33)=0),SUM($Z33:CA33),0),CA33)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z33:CB33),0),IF($Q55=Lists!$BS$17,IF(AND(CB33>0,SUM(CC33:$CV33)=0),SUM($Z33:CB33),0),CB33)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z33:CC33),0),IF($Q55=Lists!$BS$17,IF(AND(CC33>0,SUM(CD33:$CV33)=0),SUM($Z33:CC33),0),CC33)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z33:CD33),0),IF($Q55=Lists!$BS$17,IF(AND(CD33>0,SUM(CE33:$CV33)=0),SUM($Z33:CD33),0),CD33)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z33:CE33),0),IF($Q55=Lists!$BS$17,IF(AND(CE33>0,SUM(CF33:$CV33)=0),SUM($Z33:CE33),0),CE33)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z33:CF33),0),IF($Q55=Lists!$BS$17,IF(AND(CF33>0,SUM(CG33:$CV33)=0),SUM($Z33:CF33),0),CF33)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z33:CG33),0),IF($Q55=Lists!$BS$17,IF(AND(CG33>0,SUM(CH33:$CV33)=0),SUM($Z33:CG33),0),CG33)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z33:CH33),0),IF($Q55=Lists!$BS$17,IF(AND(CH33>0,SUM(CI33:$CV33)=0),SUM($Z33:CH33),0),CH33)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z33:CI33),0),IF($Q55=Lists!$BS$17,IF(AND(CI33>0,SUM(CJ33:$CV33)=0),SUM($Z33:CI33),0),CI33)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z33:CJ33),0),IF($Q55=Lists!$BS$17,IF(AND(CJ33>0,SUM(CK33:$CV33)=0),SUM($Z33:CJ33),0),CJ33)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z33:CK33),0),IF($Q55=Lists!$BS$17,IF(AND(CK33>0,SUM(CL33:$CV33)=0),SUM($Z33:CK33),0),CK33)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z33:CL33),0),IF($Q55=Lists!$BS$17,IF(AND(CL33>0,SUM(CM33:$CV33)=0),SUM($Z33:CL33),0),CL33)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z33:CM33),0),IF($Q55=Lists!$BS$17,IF(AND(CM33>0,SUM(CN33:$CV33)=0),SUM($Z33:CM33),0),CM33)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z33:CN33),0),IF($Q55=Lists!$BS$17,IF(AND(CN33>0,SUM(CO33:$CV33)=0),SUM($Z33:CN33),0),CN33)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z33:CO33),0),IF($Q55=Lists!$BS$17,IF(AND(CO33>0,SUM(CP33:$CV33)=0),SUM($Z33:CO33),0),CO33)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z33:CP33),0),IF($Q55=Lists!$BS$17,IF(AND(CP33>0,SUM(CQ33:$CV33)=0),SUM($Z33:CP33),0),CP33)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z33:CQ33),0),IF($Q55=Lists!$BS$17,IF(AND(CQ33>0,SUM(CR33:$CV33)=0),SUM($Z33:CQ33),0),CQ33)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z33:CR33),0),IF($Q55=Lists!$BS$17,IF(AND(CR33>0,SUM(CS33:$CV33)=0),SUM($Z33:CR33),0),CR33)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z33:CS33),0),IF($Q55=Lists!$BS$17,IF(AND(CS33>0,SUM(CT33:$CV33)=0),SUM($Z33:CS33),0),CS33)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z33:CT33),0),IF($Q55=Lists!$BS$17,IF(AND(CT33>0,SUM(CU33:$CV33)=0),SUM($Z33:CT33),0),CT33)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z33:CU33),0),IF($Q55=Lists!$BS$17,IF(AND(CU33>0,SUM(CV33:$CV33)=0),SUM($Z33:CU33),0),CU33)))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU20","v":"Оборудование для РЦ"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z56:$CV56)","v":2000000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z34:AA34),0),IF($Q56=Lists!$BS$17,IF(AND(AA34>0,SUM(AB34:$CV34)=0),SUM($Z34:AA34),0),AA34)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z34:AB34),0),IF($Q56=Lists!$BS$17,IF(AND(AB34>0,SUM(AC34:$CV34)=0),SUM($Z34:AB34),0),AB34)))","v":2000000},{"$f":"IF(AC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z34:AC34),0),IF($Q56=Lists!$BS$17,IF(AND(AC34>0,SUM(AD34:$CV34)=0),SUM($Z34:AC34),0),AC34)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z34:AD34),0),IF($Q56=Lists!$BS$17,IF(AND(AD34>0,SUM(AE34:$CV34)=0),SUM($Z34:AD34),0),AD34)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z34:AE34),0),IF($Q56=Lists!$BS$17,IF(AND(AE34>0,SUM(AF34:$CV34)=0),SUM($Z34:AE34),0),AE34)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z34:AF34),0),IF($Q56=Lists!$BS$17,IF(AND(AF34>0,SUM(AG34:$CV34)=0),SUM($Z34:AF34),0),AF34)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z34:AG34),0),IF($Q56=Lists!$BS$17,IF(AND(AG34>0,SUM(AH34:$CV34)=0),SUM($Z34:AG34),0),AG34)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z34:AH34),0),IF($Q56=Lists!$BS$17,IF(AND(AH34>0,SUM(AI34:$CV34)=0),SUM($Z34:AH34),0),AH34)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z34:AI34),0),IF($Q56=Lists!$BS$17,IF(AND(AI34>0,SUM(AJ34:$CV34)=0),SUM($Z34:AI34),0),AI34)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z34:AJ34),0),IF($Q56=Lists!$BS$17,IF(AND(AJ34>0,SUM(AK34:$CV34)=0),SUM($Z34:AJ34),0),AJ34)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z34:AK34),0),IF($Q56=Lists!$BS$17,IF(AND(AK34>0,SUM(AL34:$CV34)=0),SUM($Z34:AK34),0),AK34)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z34:AL34),0),IF($Q56=Lists!$BS$17,IF(AND(AL34>0,SUM(AM34:$CV34)=0),SUM($Z34:AL34),0),AL34)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z34:AM34),0),IF($Q56=Lists!$BS$17,IF(AND(AM34>0,SUM(AN34:$CV34)=0),SUM($Z34:AM34),0),AM34)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z34:AN34),0),IF($Q56=Lists!$BS$17,IF(AND(AN34>0,SUM(AO34:$CV34)=0),SUM($Z34:AN34),0),AN34)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z34:AO34),0),IF($Q56=Lists!$BS$17,IF(AND(AO34>0,SUM(AP34:$CV34)=0),SUM($Z34:AO34),0),AO34)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z34:AP34),0),IF($Q56=Lists!$BS$17,IF(AND(AP34>0,SUM(AQ34:$CV34)=0),SUM($Z34:AP34),0),AP34)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z34:AQ34),0),IF($Q56=Lists!$BS$17,IF(AND(AQ34>0,SUM(AR34:$CV34)=0),SUM($Z34:AQ34),0),AQ34)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z34:AR34),0),IF($Q56=Lists!$BS$17,IF(AND(AR34>0,SUM(AS34:$CV34)=0),SUM($Z34:AR34),0),AR34)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z34:AS34),0),IF($Q56=Lists!$BS$17,IF(AND(AS34>0,SUM(AT34:$CV34)=0),SUM($Z34:AS34),0),AS34)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z34:AT34),0),IF($Q56=Lists!$BS$17,IF(AND(AT34>0,SUM(AU34:$CV34)=0),SUM($Z34:AT34),0),AT34)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z34:AU34),0),IF($Q56=Lists!$BS$17,IF(AND(AU34>0,SUM(AV34:$CV34)=0),SUM($Z34:AU34),0),AU34)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z34:AV34),0),IF($Q56=Lists!$BS$17,IF(AND(AV34>0,SUM(AW34:$CV34)=0),SUM($Z34:AV34),0),AV34)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z34:AW34),0),IF($Q56=Lists!$BS$17,IF(AND(AW34>0,SUM(AX34:$CV34)=0),SUM($Z34:AW34),0),AW34)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z34:AX34),0),IF($Q56=Lists!$BS$17,IF(AND(AX34>0,SUM(AY34:$CV34)=0),SUM($Z34:AX34),0),AX34)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z34:AY34),0),IF($Q56=Lists!$BS$17,IF(AND(AY34>0,SUM(AZ34:$CV34)=0),SUM($Z34:AY34),0),AY34)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z34:AZ34),0),IF($Q56=Lists!$BS$17,IF(AND(AZ34>0,SUM(BA34:$CV34)=0),SUM($Z34:AZ34),0),AZ34)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z34:BA34),0),IF($Q56=Lists!$BS$17,IF(AND(BA34>0,SUM(BB34:$CV34)=0),SUM($Z34:BA34),0),BA34)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z34:BB34),0),IF($Q56=Lists!$BS$17,IF(AND(BB34>0,SUM(BC34:$CV34)=0),SUM($Z34:BB34),0),BB34)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z34:BC34),0),IF($Q56=Lists!$BS$17,IF(AND(BC34>0,SUM(BD34:$CV34)=0),SUM($Z34:BC34),0),BC34)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z34:BD34),0),IF($Q56=Lists!$BS$17,IF(AND(BD34>0,SUM(BE34:$CV34)=0),SUM($Z34:BD34),0),BD34)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z34:BE34),0),IF($Q56=Lists!$BS$17,IF(AND(BE34>0,SUM(BF34:$CV34)=0),SUM($Z34:BE34),0),BE34)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z34:BF34),0),IF($Q56=Lists!$BS$17,IF(AND(BF34>0,SUM(BG34:$CV34)=0),SUM($Z34:BF34),0),BF34)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z34:BG34),0),IF($Q56=Lists!$BS$17,IF(AND(BG34>0,SUM(BH34:$CV34)=0),SUM($Z34:BG34),0),BG34)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z34:BH34),0),IF($Q56=Lists!$BS$17,IF(AND(BH34>0,SUM(BI34:$CV34)=0),SUM($Z34:BH34),0),BH34)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z34:BI34),0),IF($Q56=Lists!$BS$17,IF(AND(BI34>0,SUM(BJ34:$CV34)=0),SUM($Z34:BI34),0),BI34)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z34:BJ34),0),IF($Q56=Lists!$BS$17,IF(AND(BJ34>0,SUM(BK34:$CV34)=0),SUM($Z34:BJ34),0),BJ34)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z34:BK34),0),IF($Q56=Lists!$BS$17,IF(AND(BK34>0,SUM(BL34:$CV34)=0),SUM($Z34:BK34),0),BK34)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z34:BL34),0),IF($Q56=Lists!$BS$17,IF(AND(BL34>0,SUM(BM34:$CV34)=0),SUM($Z34:BL34),0),BL34)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z34:BM34),0),IF($Q56=Lists!$BS$17,IF(AND(BM34>0,SUM(BN34:$CV34)=0),SUM($Z34:BM34),0),BM34)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z34:BN34),0),IF($Q56=Lists!$BS$17,IF(AND(BN34>0,SUM(BO34:$CV34)=0),SUM($Z34:BN34),0),BN34)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z34:BO34),0),IF($Q56=Lists!$BS$17,IF(AND(BO34>0,SUM(BP34:$CV34)=0),SUM($Z34:BO34),0),BO34)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z34:BP34),0),IF($Q56=Lists!$BS$17,IF(AND(BP34>0,SUM(BQ34:$CV34)=0),SUM($Z34:BP34),0),BP34)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z34:BQ34),0),IF($Q56=Lists!$BS$17,IF(AND(BQ34>0,SUM(BR34:$CV34)=0),SUM($Z34:BQ34),0),BQ34)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z34:BR34),0),IF($Q56=Lists!$BS$17,IF(AND(BR34>0,SUM(BS34:$CV34)=0),SUM($Z34:BR34),0),BR34)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z34:BS34),0),IF($Q56=Lists!$BS$17,IF(AND(BS34>0,SUM(BT34:$CV34)=0),SUM($Z34:BS34),0),BS34)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z34:BT34),0),IF($Q56=Lists!$BS$17,IF(AND(BT34>0,SUM(BU34:$CV34)=0),SUM($Z34:BT34),0),BT34)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z34:BU34),0),IF($Q56=Lists!$BS$17,IF(AND(BU34>0,SUM(BV34:$CV34)=0),SUM($Z34:BU34),0),BU34)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z34:BV34),0),IF($Q56=Lists!$BS$17,IF(AND(BV34>0,SUM(BW34:$CV34)=0),SUM($Z34:BV34),0),BV34)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z34:BW34),0),IF($Q56=Lists!$BS$17,IF(AND(BW34>0,SUM(BX34:$CV34)=0),SUM($Z34:BW34),0),BW34)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z34:BX34),0),IF($Q56=Lists!$BS$17,IF(AND(BX34>0,SUM(BY34:$CV34)=0),SUM($Z34:BX34),0),BX34)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z34:BY34),0),IF($Q56=Lists!$BS$17,IF(AND(BY34>0,SUM(BZ34:$CV34)=0),SUM($Z34:BY34),0),BY34)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z34:BZ34),0),IF($Q56=Lists!$BS$17,IF(AND(BZ34>0,SUM(CA34:$CV34)=0),SUM($Z34:BZ34),0),BZ34)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z34:CA34),0),IF($Q56=Lists!$BS$17,IF(AND(CA34>0,SUM(CB34:$CV34)=0),SUM($Z34:CA34),0),CA34)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z34:CB34),0),IF($Q56=Lists!$BS$17,IF(AND(CB34>0,SUM(CC34:$CV34)=0),SUM($Z34:CB34),0),CB34)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z34:CC34),0),IF($Q56=Lists!$BS$17,IF(AND(CC34>0,SUM(CD34:$CV34)=0),SUM($Z34:CC34),0),CC34)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z34:CD34),0),IF($Q56=Lists!$BS$17,IF(AND(CD34>0,SUM(CE34:$CV34)=0),SUM($Z34:CD34),0),CD34)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z34:CE34),0),IF($Q56=Lists!$BS$17,IF(AND(CE34>0,SUM(CF34:$CV34)=0),SUM($Z34:CE34),0),CE34)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z34:CF34),0),IF($Q56=Lists!$BS$17,IF(AND(CF34>0,SUM(CG34:$CV34)=0),SUM($Z34:CF34),0),CF34)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z34:CG34),0),IF($Q56=Lists!$BS$17,IF(AND(CG34>0,SUM(CH34:$CV34)=0),SUM($Z34:CG34),0),CG34)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z34:CH34),0),IF($Q56=Lists!$BS$17,IF(AND(CH34>0,SUM(CI34:$CV34)=0),SUM($Z34:CH34),0),CH34)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z34:CI34),0),IF($Q56=Lists!$BS$17,IF(AND(CI34>0,SUM(CJ34:$CV34)=0),SUM($Z34:CI34),0),CI34)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z34:CJ34),0),IF($Q56=Lists!$BS$17,IF(AND(CJ34>0,SUM(CK34:$CV34)=0),SUM($Z34:CJ34),0),CJ34)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z34:CK34),0),IF($Q56=Lists!$BS$17,IF(AND(CK34>0,SUM(CL34:$CV34)=0),SUM($Z34:CK34),0),CK34)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z34:CL34),0),IF($Q56=Lists!$BS$17,IF(AND(CL34>0,SUM(CM34:$CV34)=0),SUM($Z34:CL34),0),CL34)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z34:CM34),0),IF($Q56=Lists!$BS$17,IF(AND(CM34>0,SUM(CN34:$CV34)=0),SUM($Z34:CM34),0),CM34)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z34:CN34),0),IF($Q56=Lists!$BS$17,IF(AND(CN34>0,SUM(CO34:$CV34)=0),SUM($Z34:CN34),0),CN34)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z34:CO34),0),IF($Q56=Lists!$BS$17,IF(AND(CO34>0,SUM(CP34:$CV34)=0),SUM($Z34:CO34),0),CO34)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z34:CP34),0),IF($Q56=Lists!$BS$17,IF(AND(CP34>0,SUM(CQ34:$CV34)=0),SUM($Z34:CP34),0),CP34)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z34:CQ34),0),IF($Q56=Lists!$BS$17,IF(AND(CQ34>0,SUM(CR34:$CV34)=0),SUM($Z34:CQ34),0),CQ34)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z34:CR34),0),IF($Q56=Lists!$BS$17,IF(AND(CR34>0,SUM(CS34:$CV34)=0),SUM($Z34:CR34),0),CR34)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z34:CS34),0),IF($Q56=Lists!$BS$17,IF(AND(CS34>0,SUM(CT34:$CV34)=0),SUM($Z34:CS34),0),CS34)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z34:CT34),0),IF($Q56=Lists!$BS$17,IF(AND(CT34>0,SUM(CU34:$CV34)=0),SUM($Z34:CT34),0),CT34)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z34:CU34),0),IF($Q56=Lists!$BS$17,IF(AND(CU34>0,SUM(CV34:$CV34)=0),SUM($Z34:CU34),0),CU34)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU21","v":"Лицензирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z57:$CV57)","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z35:AA35),0),IF($Q57=Lists!$BS$17,IF(AND(AA35>0,SUM(AB35:$CV35)=0),SUM($Z35:AA35),0),AA35)))","v":500000},{"$f":"IF(AB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z35:AB35),0),IF($Q57=Lists!$BS$17,IF(AND(AB35>0,SUM(AC35:$CV35)=0),SUM($Z35:AB35),0),AB35)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z35:AC35),0),IF($Q57=Lists!$BS$17,IF(AND(AC35>0,SUM(AD35:$CV35)=0),SUM($Z35:AC35),0),AC35)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z35:AD35),0),IF($Q57=Lists!$BS$17,IF(AND(AD35>0,SUM(AE35:$CV35)=0),SUM($Z35:AD35),0),AD35)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z35:AE35),0),IF($Q57=Lists!$BS$17,IF(AND(AE35>0,SUM(AF35:$CV35)=0),SUM($Z35:AE35),0),AE35)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z35:AF35),0),IF($Q57=Lists!$BS$17,IF(AND(AF35>0,SUM(AG35:$CV35)=0),SUM($Z35:AF35),0),AF35)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z35:AG35),0),IF($Q57=Lists!$BS$17,IF(AND(AG35>0,SUM(AH35:$CV35)=0),SUM($Z35:AG35),0),AG35)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z35:AH35),0),IF($Q57=Lists!$BS$17,IF(AND(AH35>0,SUM(AI35:$CV35)=0),SUM($Z35:AH35),0),AH35)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z35:AI35),0),IF($Q57=Lists!$BS$17,IF(AND(AI35>0,SUM(AJ35:$CV35)=0),SUM($Z35:AI35),0),AI35)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z35:AJ35),0),IF($Q57=Lists!$BS$17,IF(AND(AJ35>0,SUM(AK35:$CV35)=0),SUM($Z35:AJ35),0),AJ35)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z35:AK35),0),IF($Q57=Lists!$BS$17,IF(AND(AK35>0,SUM(AL35:$CV35)=0),SUM($Z35:AK35),0),AK35)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z35:AL35),0),IF($Q57=Lists!$BS$17,IF(AND(AL35>0,SUM(AM35:$CV35)=0),SUM($Z35:AL35),0),AL35)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z35:AM35),0),IF($Q57=Lists!$BS$17,IF(AND(AM35>0,SUM(AN35:$CV35)=0),SUM($Z35:AM35),0),AM35)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z35:AN35),0),IF($Q57=Lists!$BS$17,IF(AND(AN35>0,SUM(AO35:$CV35)=0),SUM($Z35:AN35),0),AN35)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z35:AO35),0),IF($Q57=Lists!$BS$17,IF(AND(AO35>0,SUM(AP35:$CV35)=0),SUM($Z35:AO35),0),AO35)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z35:AP35),0),IF($Q57=Lists!$BS$17,IF(AND(AP35>0,SUM(AQ35:$CV35)=0),SUM($Z35:AP35),0),AP35)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z35:AQ35),0),IF($Q57=Lists!$BS$17,IF(AND(AQ35>0,SUM(AR35:$CV35)=0),SUM($Z35:AQ35),0),AQ35)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z35:AR35),0),IF($Q57=Lists!$BS$17,IF(AND(AR35>0,SUM(AS35:$CV35)=0),SUM($Z35:AR35),0),AR35)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z35:AS35),0),IF($Q57=Lists!$BS$17,IF(AND(AS35>0,SUM(AT35:$CV35)=0),SUM($Z35:AS35),0),AS35)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z35:AT35),0),IF($Q57=Lists!$BS$17,IF(AND(AT35>0,SUM(AU35:$CV35)=0),SUM($Z35:AT35),0),AT35)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z35:AU35),0),IF($Q57=Lists!$BS$17,IF(AND(AU35>0,SUM(AV35:$CV35)=0),SUM($Z35:AU35),0),AU35)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z35:AV35),0),IF($Q57=Lists!$BS$17,IF(AND(AV35>0,SUM(AW35:$CV35)=0),SUM($Z35:AV35),0),AV35)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z35:AW35),0),IF($Q57=Lists!$BS$17,IF(AND(AW35>0,SUM(AX35:$CV35)=0),SUM($Z35:AW35),0),AW35)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z35:AX35),0),IF($Q57=Lists!$BS$17,IF(AND(AX35>0,SUM(AY35:$CV35)=0),SUM($Z35:AX35),0),AX35)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z35:AY35),0),IF($Q57=Lists!$BS$17,IF(AND(AY35>0,SUM(AZ35:$CV35)=0),SUM($Z35:AY35),0),AY35)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z35:AZ35),0),IF($Q57=Lists!$BS$17,IF(AND(AZ35>0,SUM(BA35:$CV35)=0),SUM($Z35:AZ35),0),AZ35)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z35:BA35),0),IF($Q57=Lists!$BS$17,IF(AND(BA35>0,SUM(BB35:$CV35)=0),SUM($Z35:BA35),0),BA35)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z35:BB35),0),IF($Q57=Lists!$BS$17,IF(AND(BB35>0,SUM(BC35:$CV35)=0),SUM($Z35:BB35),0),BB35)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z35:BC35),0),IF($Q57=Lists!$BS$17,IF(AND(BC35>0,SUM(BD35:$CV35)=0),SUM($Z35:BC35),0),BC35)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z35:BD35),0),IF($Q57=Lists!$BS$17,IF(AND(BD35>0,SUM(BE35:$CV35)=0),SUM($Z35:BD35),0),BD35)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z35:BE35),0),IF($Q57=Lists!$BS$17,IF(AND(BE35>0,SUM(BF35:$CV35)=0),SUM($Z35:BE35),0),BE35)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z35:BF35),0),IF($Q57=Lists!$BS$17,IF(AND(BF35>0,SUM(BG35:$CV35)=0),SUM($Z35:BF35),0),BF35)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z35:BG35),0),IF($Q57=Lists!$BS$17,IF(AND(BG35>0,SUM(BH35:$CV35)=0),SUM($Z35:BG35),0),BG35)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z35:BH35),0),IF($Q57=Lists!$BS$17,IF(AND(BH35>0,SUM(BI35:$CV35)=0),SUM($Z35:BH35),0),BH35)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z35:BI35),0),IF($Q57=Lists!$BS$17,IF(AND(BI35>0,SUM(BJ35:$CV35)=0),SUM($Z35:BI35),0),BI35)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z35:BJ35),0),IF($Q57=Lists!$BS$17,IF(AND(BJ35>0,SUM(BK35:$CV35)=0),SUM($Z35:BJ35),0),BJ35)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z35:BK35),0),IF($Q57=Lists!$BS$17,IF(AND(BK35>0,SUM(BL35:$CV35)=0),SUM($Z35:BK35),0),BK35)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z35:BL35),0),IF($Q57=Lists!$BS$17,IF(AND(BL35>0,SUM(BM35:$CV35)=0),SUM($Z35:BL35),0),BL35)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z35:BM35),0),IF($Q57=Lists!$BS$17,IF(AND(BM35>0,SUM(BN35:$CV35)=0),SUM($Z35:BM35),0),BM35)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z35:BN35),0),IF($Q57=Lists!$BS$17,IF(AND(BN35>0,SUM(BO35:$CV35)=0),SUM($Z35:BN35),0),BN35)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z35:BO35),0),IF($Q57=Lists!$BS$17,IF(AND(BO35>0,SUM(BP35:$CV35)=0),SUM($Z35:BO35),0),BO35)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z35:BP35),0),IF($Q57=Lists!$BS$17,IF(AND(BP35>0,SUM(BQ35:$CV35)=0),SUM($Z35:BP35),0),BP35)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z35:BQ35),0),IF($Q57=Lists!$BS$17,IF(AND(BQ35>0,SUM(BR35:$CV35)=0),SUM($Z35:BQ35),0),BQ35)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z35:BR35),0),IF($Q57=Lists!$BS$17,IF(AND(BR35>0,SUM(BS35:$CV35)=0),SUM($Z35:BR35),0),BR35)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z35:BS35),0),IF($Q57=Lists!$BS$17,IF(AND(BS35>0,SUM(BT35:$CV35)=0),SUM($Z35:BS35),0),BS35)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z35:BT35),0),IF($Q57=Lists!$BS$17,IF(AND(BT35>0,SUM(BU35:$CV35)=0),SUM($Z35:BT35),0),BT35)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z35:BU35),0),IF($Q57=Lists!$BS$17,IF(AND(BU35>0,SUM(BV35:$CV35)=0),SUM($Z35:BU35),0),BU35)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z35:BV35),0),IF($Q57=Lists!$BS$17,IF(AND(BV35>0,SUM(BW35:$CV35)=0),SUM($Z35:BV35),0),BV35)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z35:BW35),0),IF($Q57=Lists!$BS$17,IF(AND(BW35>0,SUM(BX35:$CV35)=0),SUM($Z35:BW35),0),BW35)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z35:BX35),0),IF($Q57=Lists!$BS$17,IF(AND(BX35>0,SUM(BY35:$CV35)=0),SUM($Z35:BX35),0),BX35)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z35:BY35),0),IF($Q57=Lists!$BS$17,IF(AND(BY35>0,SUM(BZ35:$CV35)=0),SUM($Z35:BY35),0),BY35)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z35:BZ35),0),IF($Q57=Lists!$BS$17,IF(AND(BZ35>0,SUM(CA35:$CV35)=0),SUM($Z35:BZ35),0),BZ35)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z35:CA35),0),IF($Q57=Lists!$BS$17,IF(AND(CA35>0,SUM(CB35:$CV35)=0),SUM($Z35:CA35),0),CA35)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z35:CB35),0),IF($Q57=Lists!$BS$17,IF(AND(CB35>0,SUM(CC35:$CV35)=0),SUM($Z35:CB35),0),CB35)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z35:CC35),0),IF($Q57=Lists!$BS$17,IF(AND(CC35>0,SUM(CD35:$CV35)=0),SUM($Z35:CC35),0),CC35)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z35:CD35),0),IF($Q57=Lists!$BS$17,IF(AND(CD35>0,SUM(CE35:$CV35)=0),SUM($Z35:CD35),0),CD35)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z35:CE35),0),IF($Q57=Lists!$BS$17,IF(AND(CE35>0,SUM(CF35:$CV35)=0),SUM($Z35:CE35),0),CE35)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z35:CF35),0),IF($Q57=Lists!$BS$17,IF(AND(CF35>0,SUM(CG35:$CV35)=0),SUM($Z35:CF35),0),CF35)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z35:CG35),0),IF($Q57=Lists!$BS$17,IF(AND(CG35>0,SUM(CH35:$CV35)=0),SUM($Z35:CG35),0),CG35)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z35:CH35),0),IF($Q57=Lists!$BS$17,IF(AND(CH35>0,SUM(CI35:$CV35)=0),SUM($Z35:CH35),0),CH35)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z35:CI35),0),IF($Q57=Lists!$BS$17,IF(AND(CI35>0,SUM(CJ35:$CV35)=0),SUM($Z35:CI35),0),CI35)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z35:CJ35),0),IF($Q57=Lists!$BS$17,IF(AND(CJ35>0,SUM(CK35:$CV35)=0),SUM($Z35:CJ35),0),CJ35)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z35:CK35),0),IF($Q57=Lists!$BS$17,IF(AND(CK35>0,SUM(CL35:$CV35)=0),SUM($Z35:CK35),0),CK35)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z35:CL35),0),IF($Q57=Lists!$BS$17,IF(AND(CL35>0,SUM(CM35:$CV35)=0),SUM($Z35:CL35),0),CL35)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z35:CM35),0),IF($Q57=Lists!$BS$17,IF(AND(CM35>0,SUM(CN35:$CV35)=0),SUM($Z35:CM35),0),CM35)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z35:CN35),0),IF($Q57=Lists!$BS$17,IF(AND(CN35>0,SUM(CO35:$CV35)=0),SUM($Z35:CN35),0),CN35)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z35:CO35),0),IF($Q57=Lists!$BS$17,IF(AND(CO35>0,SUM(CP35:$CV35)=0),SUM($Z35:CO35),0),CO35)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z35:CP35),0),IF($Q57=Lists!$BS$17,IF(AND(CP35>0,SUM(CQ35:$CV35)=0),SUM($Z35:CP35),0),CP35)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z35:CQ35),0),IF($Q57=Lists!$BS$17,IF(AND(CQ35>0,SUM(CR35:$CV35)=0),SUM($Z35:CQ35),0),CQ35)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z35:CR35),0),IF($Q57=Lists!$BS$17,IF(AND(CR35>0,SUM(CS35:$CV35)=0),SUM($Z35:CR35),0),CR35)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z35:CS35),0),IF($Q57=Lists!$BS$17,IF(AND(CS35>0,SUM(CT35:$CV35)=0),SUM($Z35:CS35),0),CS35)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z35:CT35),0),IF($Q57=Lists!$BS$17,IF(AND(CT35>0,SUM(CU35:$CV35)=0),SUM($Z35:CT35),0),CT35)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z35:CU35),0),IF($Q57=Lists!$BS$17,IF(AND(CU35>0,SUM(CV35:$CV35)=0),SUM($Z35:CU35),0),CU35)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z58:$CV58)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z36:AA36),0),IF($Q58=Lists!$BS$17,IF(AND(AA36>0,SUM(AB36:$CV36)=0),SUM($Z36:AA36),0),AA36)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z36:AB36),0),IF($Q58=Lists!$BS$17,IF(AND(AB36>0,SUM(AC36:$CV36)=0),SUM($Z36:AB36),0),AB36)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z36:AC36),0),IF($Q58=Lists!$BS$17,IF(AND(AC36>0,SUM(AD36:$CV36)=0),SUM($Z36:AC36),0),AC36)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z36:AD36),0),IF($Q58=Lists!$BS$17,IF(AND(AD36>0,SUM(AE36:$CV36)=0),SUM($Z36:AD36),0),AD36)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z36:AE36),0),IF($Q58=Lists!$BS$17,IF(AND(AE36>0,SUM(AF36:$CV36)=0),SUM($Z36:AE36),0),AE36)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z36:AF36),0),IF($Q58=Lists!$BS$17,IF(AND(AF36>0,SUM(AG36:$CV36)=0),SUM($Z36:AF36),0),AF36)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z36:AG36),0),IF($Q58=Lists!$BS$17,IF(AND(AG36>0,SUM(AH36:$CV36)=0),SUM($Z36:AG36),0),AG36)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z36:AH36),0),IF($Q58=Lists!$BS$17,IF(AND(AH36>0,SUM(AI36:$CV36)=0),SUM($Z36:AH36),0),AH36)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z36:AI36),0),IF($Q58=Lists!$BS$17,IF(AND(AI36>0,SUM(AJ36:$CV36)=0),SUM($Z36:AI36),0),AI36)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z36:AJ36),0),IF($Q58=Lists!$BS$17,IF(AND(AJ36>0,SUM(AK36:$CV36)=0),SUM($Z36:AJ36),0),AJ36)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z36:AK36),0),IF($Q58=Lists!$BS$17,IF(AND(AK36>0,SUM(AL36:$CV36)=0),SUM($Z36:AK36),0),AK36)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z36:AL36),0),IF($Q58=Lists!$BS$17,IF(AND(AL36>0,SUM(AM36:$CV36)=0),SUM($Z36:AL36),0),AL36)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z36:AM36),0),IF($Q58=Lists!$BS$17,IF(AND(AM36>0,SUM(AN36:$CV36)=0),SUM($Z36:AM36),0),AM36)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z36:AN36),0),IF($Q58=Lists!$BS$17,IF(AND(AN36>0,SUM(AO36:$CV36)=0),SUM($Z36:AN36),0),AN36)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z36:AO36),0),IF($Q58=Lists!$BS$17,IF(AND(AO36>0,SUM(AP36:$CV36)=0),SUM($Z36:AO36),0),AO36)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z36:AP36),0),IF($Q58=Lists!$BS$17,IF(AND(AP36>0,SUM(AQ36:$CV36)=0),SUM($Z36:AP36),0),AP36)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z36:AQ36),0),IF($Q58=Lists!$BS$17,IF(AND(AQ36>0,SUM(AR36:$CV36)=0),SUM($Z36:AQ36),0),AQ36)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z36:AR36),0),IF($Q58=Lists!$BS$17,IF(AND(AR36>0,SUM(AS36:$CV36)=0),SUM($Z36:AR36),0),AR36)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z36:AS36),0),IF($Q58=Lists!$BS$17,IF(AND(AS36>0,SUM(AT36:$CV36)=0),SUM($Z36:AS36),0),AS36)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z36:AT36),0),IF($Q58=Lists!$BS$17,IF(AND(AT36>0,SUM(AU36:$CV36)=0),SUM($Z36:AT36),0),AT36)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z36:AU36),0),IF($Q58=Lists!$BS$17,IF(AND(AU36>0,SUM(AV36:$CV36)=0),SUM($Z36:AU36),0),AU36)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z36:AV36),0),IF($Q58=Lists!$BS$17,IF(AND(AV36>0,SUM(AW36:$CV36)=0),SUM($Z36:AV36),0),AV36)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z36:AW36),0),IF($Q58=Lists!$BS$17,IF(AND(AW36>0,SUM(AX36:$CV36)=0),SUM($Z36:AW36),0),AW36)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z36:AX36),0),IF($Q58=Lists!$BS$17,IF(AND(AX36>0,SUM(AY36:$CV36)=0),SUM($Z36:AX36),0),AX36)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z36:AY36),0),IF($Q58=Lists!$BS$17,IF(AND(AY36>0,SUM(AZ36:$CV36)=0),SUM($Z36:AY36),0),AY36)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z36:AZ36),0),IF($Q58=Lists!$BS$17,IF(AND(AZ36>0,SUM(BA36:$CV36)=0),SUM($Z36:AZ36),0),AZ36)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z36:BA36),0),IF($Q58=Lists!$BS$17,IF(AND(BA36>0,SUM(BB36:$CV36)=0),SUM($Z36:BA36),0),BA36)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z36:BB36),0),IF($Q58=Lists!$BS$17,IF(AND(BB36>0,SUM(BC36:$CV36)=0),SUM($Z36:BB36),0),BB36)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z36:BC36),0),IF($Q58=Lists!$BS$17,IF(AND(BC36>0,SUM(BD36:$CV36)=0),SUM($Z36:BC36),0),BC36)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z36:BD36),0),IF($Q58=Lists!$BS$17,IF(AND(BD36>0,SUM(BE36:$CV36)=0),SUM($Z36:BD36),0),BD36)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z36:BE36),0),IF($Q58=Lists!$BS$17,IF(AND(BE36>0,SUM(BF36:$CV36)=0),SUM($Z36:BE36),0),BE36)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z36:BF36),0),IF($Q58=Lists!$BS$17,IF(AND(BF36>0,SUM(BG36:$CV36)=0),SUM($Z36:BF36),0),BF36)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z36:BG36),0),IF($Q58=Lists!$BS$17,IF(AND(BG36>0,SUM(BH36:$CV36)=0),SUM($Z36:BG36),0),BG36)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z36:BH36),0),IF($Q58=Lists!$BS$17,IF(AND(BH36>0,SUM(BI36:$CV36)=0),SUM($Z36:BH36),0),BH36)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z36:BI36),0),IF($Q58=Lists!$BS$17,IF(AND(BI36>0,SUM(BJ36:$CV36)=0),SUM($Z36:BI36),0),BI36)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z36:BJ36),0),IF($Q58=Lists!$BS$17,IF(AND(BJ36>0,SUM(BK36:$CV36)=0),SUM($Z36:BJ36),0),BJ36)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z36:BK36),0),IF($Q58=Lists!$BS$17,IF(AND(BK36>0,SUM(BL36:$CV36)=0),SUM($Z36:BK36),0),BK36)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z36:BL36),0),IF($Q58=Lists!$BS$17,IF(AND(BL36>0,SUM(BM36:$CV36)=0),SUM($Z36:BL36),0),BL36)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z36:BM36),0),IF($Q58=Lists!$BS$17,IF(AND(BM36>0,SUM(BN36:$CV36)=0),SUM($Z36:BM36),0),BM36)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z36:BN36),0),IF($Q58=Lists!$BS$17,IF(AND(BN36>0,SUM(BO36:$CV36)=0),SUM($Z36:BN36),0),BN36)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z36:BO36),0),IF($Q58=Lists!$BS$17,IF(AND(BO36>0,SUM(BP36:$CV36)=0),SUM($Z36:BO36),0),BO36)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z36:BP36),0),IF($Q58=Lists!$BS$17,IF(AND(BP36>0,SUM(BQ36:$CV36)=0),SUM($Z36:BP36),0),BP36)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z36:BQ36),0),IF($Q58=Lists!$BS$17,IF(AND(BQ36>0,SUM(BR36:$CV36)=0),SUM($Z36:BQ36),0),BQ36)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z36:BR36),0),IF($Q58=Lists!$BS$17,IF(AND(BR36>0,SUM(BS36:$CV36)=0),SUM($Z36:BR36),0),BR36)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z36:BS36),0),IF($Q58=Lists!$BS$17,IF(AND(BS36>0,SUM(BT36:$CV36)=0),SUM($Z36:BS36),0),BS36)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z36:BT36),0),IF($Q58=Lists!$BS$17,IF(AND(BT36>0,SUM(BU36:$CV36)=0),SUM($Z36:BT36),0),BT36)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z36:BU36),0),IF($Q58=Lists!$BS$17,IF(AND(BU36>0,SUM(BV36:$CV36)=0),SUM($Z36:BU36),0),BU36)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z36:BV36),0),IF($Q58=Lists!$BS$17,IF(AND(BV36>0,SUM(BW36:$CV36)=0),SUM($Z36:BV36),0),BV36)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z36:BW36),0),IF($Q58=Lists!$BS$17,IF(AND(BW36>0,SUM(BX36:$CV36)=0),SUM($Z36:BW36),0),BW36)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z36:BX36),0),IF($Q58=Lists!$BS$17,IF(AND(BX36>0,SUM(BY36:$CV36)=0),SUM($Z36:BX36),0),BX36)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z36:BY36),0),IF($Q58=Lists!$BS$17,IF(AND(BY36>0,SUM(BZ36:$CV36)=0),SUM($Z36:BY36),0),BY36)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z36:BZ36),0),IF($Q58=Lists!$BS$17,IF(AND(BZ36>0,SUM(CA36:$CV36)=0),SUM($Z36:BZ36),0),BZ36)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z36:CA36),0),IF($Q58=Lists!$BS$17,IF(AND(CA36>0,SUM(CB36:$CV36)=0),SUM($Z36:CA36),0),CA36)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z36:CB36),0),IF($Q58=Lists!$BS$17,IF(AND(CB36>0,SUM(CC36:$CV36)=0),SUM($Z36:CB36),0),CB36)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z36:CC36),0),IF($Q58=Lists!$BS$17,IF(AND(CC36>0,SUM(CD36:$CV36)=0),SUM($Z36:CC36),0),CC36)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z36:CD36),0),IF($Q58=Lists!$BS$17,IF(AND(CD36>0,SUM(CE36:$CV36)=0),SUM($Z36:CD36),0),CD36)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z36:CE36),0),IF($Q58=Lists!$BS$17,IF(AND(CE36>0,SUM(CF36:$CV36)=0),SUM($Z36:CE36),0),CE36)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z36:CF36),0),IF($Q58=Lists!$BS$17,IF(AND(CF36>0,SUM(CG36:$CV36)=0),SUM($Z36:CF36),0),CF36)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z36:CG36),0),IF($Q58=Lists!$BS$17,IF(AND(CG36>0,SUM(CH36:$CV36)=0),SUM($Z36:CG36),0),CG36)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z36:CH36),0),IF($Q58=Lists!$BS$17,IF(AND(CH36>0,SUM(CI36:$CV36)=0),SUM($Z36:CH36),0),CH36)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z36:CI36),0),IF($Q58=Lists!$BS$17,IF(AND(CI36>0,SUM(CJ36:$CV36)=0),SUM($Z36:CI36),0),CI36)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z36:CJ36),0),IF($Q58=Lists!$BS$17,IF(AND(CJ36>0,SUM(CK36:$CV36)=0),SUM($Z36:CJ36),0),CJ36)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z36:CK36),0),IF($Q58=Lists!$BS$17,IF(AND(CK36>0,SUM(CL36:$CV36)=0),SUM($Z36:CK36),0),CK36)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z36:CL36),0),IF($Q58=Lists!$BS$17,IF(AND(CL36>0,SUM(CM36:$CV36)=0),SUM($Z36:CL36),0),CL36)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z36:CM36),0),IF($Q58=Lists!$BS$17,IF(AND(CM36>0,SUM(CN36:$CV36)=0),SUM($Z36:CM36),0),CM36)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z36:CN36),0),IF($Q58=Lists!$BS$17,IF(AND(CN36>0,SUM(CO36:$CV36)=0),SUM($Z36:CN36),0),CN36)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z36:CO36),0),IF($Q58=Lists!$BS$17,IF(AND(CO36>0,SUM(CP36:$CV36)=0),SUM($Z36:CO36),0),CO36)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z36:CP36),0),IF($Q58=Lists!$BS$17,IF(AND(CP36>0,SUM(CQ36:$CV36)=0),SUM($Z36:CP36),0),CP36)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z36:CQ36),0),IF($Q58=Lists!$BS$17,IF(AND(CQ36>0,SUM(CR36:$CV36)=0),SUM($Z36:CQ36),0),CQ36)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z36:CR36),0),IF($Q58=Lists!$BS$17,IF(AND(CR36>0,SUM(CS36:$CV36)=0),SUM($Z36:CR36),0),CR36)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z36:CS36),0),IF($Q58=Lists!$BS$17,IF(AND(CS36>0,SUM(CT36:$CV36)=0),SUM($Z36:CS36),0),CS36)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z36:CT36),0),IF($Q58=Lists!$BS$17,IF(AND(CT36>0,SUM(CU36:$CV36)=0),SUM($Z36:CT36),0),CT36)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z36:CU36),0),IF($Q58=Lists!$BS$17,IF(AND(CU36>0,SUM(CV36:$CV36)=0),SUM($Z36:CU36),0),CU36)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z59:$CV59)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z37:AA37),0),IF($Q59=Lists!$BS$17,IF(AND(AA37>0,SUM(AB37:$CV37)=0),SUM($Z37:AA37),0),AA37)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z37:AB37),0),IF($Q59=Lists!$BS$17,IF(AND(AB37>0,SUM(AC37:$CV37)=0),SUM($Z37:AB37),0),AB37)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z37:AC37),0),IF($Q59=Lists!$BS$17,IF(AND(AC37>0,SUM(AD37:$CV37)=0),SUM($Z37:AC37),0),AC37)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z37:AD37),0),IF($Q59=Lists!$BS$17,IF(AND(AD37>0,SUM(AE37:$CV37)=0),SUM($Z37:AD37),0),AD37)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z37:AE37),0),IF($Q59=Lists!$BS$17,IF(AND(AE37>0,SUM(AF37:$CV37)=0),SUM($Z37:AE37),0),AE37)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z37:AF37),0),IF($Q59=Lists!$BS$17,IF(AND(AF37>0,SUM(AG37:$CV37)=0),SUM($Z37:AF37),0),AF37)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z37:AG37),0),IF($Q59=Lists!$BS$17,IF(AND(AG37>0,SUM(AH37:$CV37)=0),SUM($Z37:AG37),0),AG37)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z37:AH37),0),IF($Q59=Lists!$BS$17,IF(AND(AH37>0,SUM(AI37:$CV37)=0),SUM($Z37:AH37),0),AH37)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z37:AI37),0),IF($Q59=Lists!$BS$17,IF(AND(AI37>0,SUM(AJ37:$CV37)=0),SUM($Z37:AI37),0),AI37)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z37:AJ37),0),IF($Q59=Lists!$BS$17,IF(AND(AJ37>0,SUM(AK37:$CV37)=0),SUM($Z37:AJ37),0),AJ37)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z37:AK37),0),IF($Q59=Lists!$BS$17,IF(AND(AK37>0,SUM(AL37:$CV37)=0),SUM($Z37:AK37),0),AK37)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z37:AL37),0),IF($Q59=Lists!$BS$17,IF(AND(AL37>0,SUM(AM37:$CV37)=0),SUM($Z37:AL37),0),AL37)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z37:AM37),0),IF($Q59=Lists!$BS$17,IF(AND(AM37>0,SUM(AN37:$CV37)=0),SUM($Z37:AM37),0),AM37)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z37:AN37),0),IF($Q59=Lists!$BS$17,IF(AND(AN37>0,SUM(AO37:$CV37)=0),SUM($Z37:AN37),0),AN37)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z37:AO37),0),IF($Q59=Lists!$BS$17,IF(AND(AO37>0,SUM(AP37:$CV37)=0),SUM($Z37:AO37),0),AO37)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z37:AP37),0),IF($Q59=Lists!$BS$17,IF(AND(AP37>0,SUM(AQ37:$CV37)=0),SUM($Z37:AP37),0),AP37)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z37:AQ37),0),IF($Q59=Lists!$BS$17,IF(AND(AQ37>0,SUM(AR37:$CV37)=0),SUM($Z37:AQ37),0),AQ37)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z37:AR37),0),IF($Q59=Lists!$BS$17,IF(AND(AR37>0,SUM(AS37:$CV37)=0),SUM($Z37:AR37),0),AR37)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z37:AS37),0),IF($Q59=Lists!$BS$17,IF(AND(AS37>0,SUM(AT37:$CV37)=0),SUM($Z37:AS37),0),AS37)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z37:AT37),0),IF($Q59=Lists!$BS$17,IF(AND(AT37>0,SUM(AU37:$CV37)=0),SUM($Z37:AT37),0),AT37)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z37:AU37),0),IF($Q59=Lists!$BS$17,IF(AND(AU37>0,SUM(AV37:$CV37)=0),SUM($Z37:AU37),0),AU37)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z37:AV37),0),IF($Q59=Lists!$BS$17,IF(AND(AV37>0,SUM(AW37:$CV37)=0),SUM($Z37:AV37),0),AV37)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z37:AW37),0),IF($Q59=Lists!$BS$17,IF(AND(AW37>0,SUM(AX37:$CV37)=0),SUM($Z37:AW37),0),AW37)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z37:AX37),0),IF($Q59=Lists!$BS$17,IF(AND(AX37>0,SUM(AY37:$CV37)=0),SUM($Z37:AX37),0),AX37)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z37:AY37),0),IF($Q59=Lists!$BS$17,IF(AND(AY37>0,SUM(AZ37:$CV37)=0),SUM($Z37:AY37),0),AY37)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z37:AZ37),0),IF($Q59=Lists!$BS$17,IF(AND(AZ37>0,SUM(BA37:$CV37)=0),SUM($Z37:AZ37),0),AZ37)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z37:BA37),0),IF($Q59=Lists!$BS$17,IF(AND(BA37>0,SUM(BB37:$CV37)=0),SUM($Z37:BA37),0),BA37)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z37:BB37),0),IF($Q59=Lists!$BS$17,IF(AND(BB37>0,SUM(BC37:$CV37)=0),SUM($Z37:BB37),0),BB37)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z37:BC37),0),IF($Q59=Lists!$BS$17,IF(AND(BC37>0,SUM(BD37:$CV37)=0),SUM($Z37:BC37),0),BC37)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z37:BD37),0),IF($Q59=Lists!$BS$17,IF(AND(BD37>0,SUM(BE37:$CV37)=0),SUM($Z37:BD37),0),BD37)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z37:BE37),0),IF($Q59=Lists!$BS$17,IF(AND(BE37>0,SUM(BF37:$CV37)=0),SUM($Z37:BE37),0),BE37)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z37:BF37),0),IF($Q59=Lists!$BS$17,IF(AND(BF37>0,SUM(BG37:$CV37)=0),SUM($Z37:BF37),0),BF37)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z37:BG37),0),IF($Q59=Lists!$BS$17,IF(AND(BG37>0,SUM(BH37:$CV37)=0),SUM($Z37:BG37),0),BG37)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z37:BH37),0),IF($Q59=Lists!$BS$17,IF(AND(BH37>0,SUM(BI37:$CV37)=0),SUM($Z37:BH37),0),BH37)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z37:BI37),0),IF($Q59=Lists!$BS$17,IF(AND(BI37>0,SUM(BJ37:$CV37)=0),SUM($Z37:BI37),0),BI37)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z37:BJ37),0),IF($Q59=Lists!$BS$17,IF(AND(BJ37>0,SUM(BK37:$CV37)=0),SUM($Z37:BJ37),0),BJ37)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z37:BK37),0),IF($Q59=Lists!$BS$17,IF(AND(BK37>0,SUM(BL37:$CV37)=0),SUM($Z37:BK37),0),BK37)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z37:BL37),0),IF($Q59=Lists!$BS$17,IF(AND(BL37>0,SUM(BM37:$CV37)=0),SUM($Z37:BL37),0),BL37)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z37:BM37),0),IF($Q59=Lists!$BS$17,IF(AND(BM37>0,SUM(BN37:$CV37)=0),SUM($Z37:BM37),0),BM37)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z37:BN37),0),IF($Q59=Lists!$BS$17,IF(AND(BN37>0,SUM(BO37:$CV37)=0),SUM($Z37:BN37),0),BN37)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z37:BO37),0),IF($Q59=Lists!$BS$17,IF(AND(BO37>0,SUM(BP37:$CV37)=0),SUM($Z37:BO37),0),BO37)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z37:BP37),0),IF($Q59=Lists!$BS$17,IF(AND(BP37>0,SUM(BQ37:$CV37)=0),SUM($Z37:BP37),0),BP37)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z37:BQ37),0),IF($Q59=Lists!$BS$17,IF(AND(BQ37>0,SUM(BR37:$CV37)=0),SUM($Z37:BQ37),0),BQ37)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z37:BR37),0),IF($Q59=Lists!$BS$17,IF(AND(BR37>0,SUM(BS37:$CV37)=0),SUM($Z37:BR37),0),BR37)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z37:BS37),0),IF($Q59=Lists!$BS$17,IF(AND(BS37>0,SUM(BT37:$CV37)=0),SUM($Z37:BS37),0),BS37)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z37:BT37),0),IF($Q59=Lists!$BS$17,IF(AND(BT37>0,SUM(BU37:$CV37)=0),SUM($Z37:BT37),0),BT37)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z37:BU37),0),IF($Q59=Lists!$BS$17,IF(AND(BU37>0,SUM(BV37:$CV37)=0),SUM($Z37:BU37),0),BU37)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z37:BV37),0),IF($Q59=Lists!$BS$17,IF(AND(BV37>0,SUM(BW37:$CV37)=0),SUM($Z37:BV37),0),BV37)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z37:BW37),0),IF($Q59=Lists!$BS$17,IF(AND(BW37>0,SUM(BX37:$CV37)=0),SUM($Z37:BW37),0),BW37)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z37:BX37),0),IF($Q59=Lists!$BS$17,IF(AND(BX37>0,SUM(BY37:$CV37)=0),SUM($Z37:BX37),0),BX37)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z37:BY37),0),IF($Q59=Lists!$BS$17,IF(AND(BY37>0,SUM(BZ37:$CV37)=0),SUM($Z37:BY37),0),BY37)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z37:BZ37),0),IF($Q59=Lists!$BS$17,IF(AND(BZ37>0,SUM(CA37:$CV37)=0),SUM($Z37:BZ37),0),BZ37)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z37:CA37),0),IF($Q59=Lists!$BS$17,IF(AND(CA37>0,SUM(CB37:$CV37)=0),SUM($Z37:CA37),0),CA37)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z37:CB37),0),IF($Q59=Lists!$BS$17,IF(AND(CB37>0,SUM(CC37:$CV37)=0),SUM($Z37:CB37),0),CB37)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z37:CC37),0),IF($Q59=Lists!$BS$17,IF(AND(CC37>0,SUM(CD37:$CV37)=0),SUM($Z37:CC37),0),CC37)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z37:CD37),0),IF($Q59=Lists!$BS$17,IF(AND(CD37>0,SUM(CE37:$CV37)=0),SUM($Z37:CD37),0),CD37)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z37:CE37),0),IF($Q59=Lists!$BS$17,IF(AND(CE37>0,SUM(CF37:$CV37)=0),SUM($Z37:CE37),0),CE37)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z37:CF37),0),IF($Q59=Lists!$BS$17,IF(AND(CF37>0,SUM(CG37:$CV37)=0),SUM($Z37:CF37),0),CF37)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z37:CG37),0),IF($Q59=Lists!$BS$17,IF(AND(CG37>0,SUM(CH37:$CV37)=0),SUM($Z37:CG37),0),CG37)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z37:CH37),0),IF($Q59=Lists!$BS$17,IF(AND(CH37>0,SUM(CI37:$CV37)=0),SUM($Z37:CH37),0),CH37)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z37:CI37),0),IF($Q59=Lists!$BS$17,IF(AND(CI37>0,SUM(CJ37:$CV37)=0),SUM($Z37:CI37),0),CI37)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z37:CJ37),0),IF($Q59=Lists!$BS$17,IF(AND(CJ37>0,SUM(CK37:$CV37)=0),SUM($Z37:CJ37),0),CJ37)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z37:CK37),0),IF($Q59=Lists!$BS$17,IF(AND(CK37>0,SUM(CL37:$CV37)=0),SUM($Z37:CK37),0),CK37)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z37:CL37),0),IF($Q59=Lists!$BS$17,IF(AND(CL37>0,SUM(CM37:$CV37)=0),SUM($Z37:CL37),0),CL37)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z37:CM37),0),IF($Q59=Lists!$BS$17,IF(AND(CM37>0,SUM(CN37:$CV37)=0),SUM($Z37:CM37),0),CM37)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z37:CN37),0),IF($Q59=Lists!$BS$17,IF(AND(CN37>0,SUM(CO37:$CV37)=0),SUM($Z37:CN37),0),CN37)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z37:CO37),0),IF($Q59=Lists!$BS$17,IF(AND(CO37>0,SUM(CP37:$CV37)=0),SUM($Z37:CO37),0),CO37)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z37:CP37),0),IF($Q59=Lists!$BS$17,IF(AND(CP37>0,SUM(CQ37:$CV37)=0),SUM($Z37:CP37),0),CP37)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z37:CQ37),0),IF($Q59=Lists!$BS$17,IF(AND(CQ37>0,SUM(CR37:$CV37)=0),SUM($Z37:CQ37),0),CQ37)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z37:CR37),0),IF($Q59=Lists!$BS$17,IF(AND(CR37>0,SUM(CS37:$CV37)=0),SUM($Z37:CR37),0),CR37)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z37:CS37),0),IF($Q59=Lists!$BS$17,IF(AND(CS37>0,SUM(CT37:$CV37)=0),SUM($Z37:CS37),0),CS37)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z37:CT37),0),IF($Q59=Lists!$BS$17,IF(AND(CT37>0,SUM(CU37:$CV37)=0),SUM($Z37:CT37),0),CT37)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z37:CU37),0),IF($Q59=Lists!$BS$17,IF(AND(CU37>0,SUM(CV37:$CV37)=0),SUM($Z37:CU37),0),CU37)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z60:$CV60)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z38:AA38),0),IF($Q60=Lists!$BS$17,IF(AND(AA38>0,SUM(AB38:$CV38)=0),SUM($Z38:AA38),0),AA38)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z38:AB38),0),IF($Q60=Lists!$BS$17,IF(AND(AB38>0,SUM(AC38:$CV38)=0),SUM($Z38:AB38),0),AB38)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z38:AC38),0),IF($Q60=Lists!$BS$17,IF(AND(AC38>0,SUM(AD38:$CV38)=0),SUM($Z38:AC38),0),AC38)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z38:AD38),0),IF($Q60=Lists!$BS$17,IF(AND(AD38>0,SUM(AE38:$CV38)=0),SUM($Z38:AD38),0),AD38)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z38:AE38),0),IF($Q60=Lists!$BS$17,IF(AND(AE38>0,SUM(AF38:$CV38)=0),SUM($Z38:AE38),0),AE38)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z38:AF38),0),IF($Q60=Lists!$BS$17,IF(AND(AF38>0,SUM(AG38:$CV38)=0),SUM($Z38:AF38),0),AF38)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z38:AG38),0),IF($Q60=Lists!$BS$17,IF(AND(AG38>0,SUM(AH38:$CV38)=0),SUM($Z38:AG38),0),AG38)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z38:AH38),0),IF($Q60=Lists!$BS$17,IF(AND(AH38>0,SUM(AI38:$CV38)=0),SUM($Z38:AH38),0),AH38)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z38:AI38),0),IF($Q60=Lists!$BS$17,IF(AND(AI38>0,SUM(AJ38:$CV38)=0),SUM($Z38:AI38),0),AI38)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z38:AJ38),0),IF($Q60=Lists!$BS$17,IF(AND(AJ38>0,SUM(AK38:$CV38)=0),SUM($Z38:AJ38),0),AJ38)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z38:AK38),0),IF($Q60=Lists!$BS$17,IF(AND(AK38>0,SUM(AL38:$CV38)=0),SUM($Z38:AK38),0),AK38)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z38:AL38),0),IF($Q60=Lists!$BS$17,IF(AND(AL38>0,SUM(AM38:$CV38)=0),SUM($Z38:AL38),0),AL38)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z38:AM38),0),IF($Q60=Lists!$BS$17,IF(AND(AM38>0,SUM(AN38:$CV38)=0),SUM($Z38:AM38),0),AM38)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z38:AN38),0),IF($Q60=Lists!$BS$17,IF(AND(AN38>0,SUM(AO38:$CV38)=0),SUM($Z38:AN38),0),AN38)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z38:AO38),0),IF($Q60=Lists!$BS$17,IF(AND(AO38>0,SUM(AP38:$CV38)=0),SUM($Z38:AO38),0),AO38)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z38:AP38),0),IF($Q60=Lists!$BS$17,IF(AND(AP38>0,SUM(AQ38:$CV38)=0),SUM($Z38:AP38),0),AP38)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z38:AQ38),0),IF($Q60=Lists!$BS$17,IF(AND(AQ38>0,SUM(AR38:$CV38)=0),SUM($Z38:AQ38),0),AQ38)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z38:AR38),0),IF($Q60=Lists!$BS$17,IF(AND(AR38>0,SUM(AS38:$CV38)=0),SUM($Z38:AR38),0),AR38)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z38:AS38),0),IF($Q60=Lists!$BS$17,IF(AND(AS38>0,SUM(AT38:$CV38)=0),SUM($Z38:AS38),0),AS38)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z38:AT38),0),IF($Q60=Lists!$BS$17,IF(AND(AT38>0,SUM(AU38:$CV38)=0),SUM($Z38:AT38),0),AT38)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z38:AU38),0),IF($Q60=Lists!$BS$17,IF(AND(AU38>0,SUM(AV38:$CV38)=0),SUM($Z38:AU38),0),AU38)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z38:AV38),0),IF($Q60=Lists!$BS$17,IF(AND(AV38>0,SUM(AW38:$CV38)=0),SUM($Z38:AV38),0),AV38)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z38:AW38),0),IF($Q60=Lists!$BS$17,IF(AND(AW38>0,SUM(AX38:$CV38)=0),SUM($Z38:AW38),0),AW38)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z38:AX38),0),IF($Q60=Lists!$BS$17,IF(AND(AX38>0,SUM(AY38:$CV38)=0),SUM($Z38:AX38),0),AX38)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z38:AY38),0),IF($Q60=Lists!$BS$17,IF(AND(AY38>0,SUM(AZ38:$CV38)=0),SUM($Z38:AY38),0),AY38)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z38:AZ38),0),IF($Q60=Lists!$BS$17,IF(AND(AZ38>0,SUM(BA38:$CV38)=0),SUM($Z38:AZ38),0),AZ38)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z38:BA38),0),IF($Q60=Lists!$BS$17,IF(AND(BA38>0,SUM(BB38:$CV38)=0),SUM($Z38:BA38),0),BA38)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z38:BB38),0),IF($Q60=Lists!$BS$17,IF(AND(BB38>0,SUM(BC38:$CV38)=0),SUM($Z38:BB38),0),BB38)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z38:BC38),0),IF($Q60=Lists!$BS$17,IF(AND(BC38>0,SUM(BD38:$CV38)=0),SUM($Z38:BC38),0),BC38)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z38:BD38),0),IF($Q60=Lists!$BS$17,IF(AND(BD38>0,SUM(BE38:$CV38)=0),SUM($Z38:BD38),0),BD38)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z38:BE38),0),IF($Q60=Lists!$BS$17,IF(AND(BE38>0,SUM(BF38:$CV38)=0),SUM($Z38:BE38),0),BE38)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z38:BF38),0),IF($Q60=Lists!$BS$17,IF(AND(BF38>0,SUM(BG38:$CV38)=0),SUM($Z38:BF38),0),BF38)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z38:BG38),0),IF($Q60=Lists!$BS$17,IF(AND(BG38>0,SUM(BH38:$CV38)=0),SUM($Z38:BG38),0),BG38)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z38:BH38),0),IF($Q60=Lists!$BS$17,IF(AND(BH38>0,SUM(BI38:$CV38)=0),SUM($Z38:BH38),0),BH38)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z38:BI38),0),IF($Q60=Lists!$BS$17,IF(AND(BI38>0,SUM(BJ38:$CV38)=0),SUM($Z38:BI38),0),BI38)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z38:BJ38),0),IF($Q60=Lists!$BS$17,IF(AND(BJ38>0,SUM(BK38:$CV38)=0),SUM($Z38:BJ38),0),BJ38)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z38:BK38),0),IF($Q60=Lists!$BS$17,IF(AND(BK38>0,SUM(BL38:$CV38)=0),SUM($Z38:BK38),0),BK38)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z38:BL38),0),IF($Q60=Lists!$BS$17,IF(AND(BL38>0,SUM(BM38:$CV38)=0),SUM($Z38:BL38),0),BL38)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z38:BM38),0),IF($Q60=Lists!$BS$17,IF(AND(BM38>0,SUM(BN38:$CV38)=0),SUM($Z38:BM38),0),BM38)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z38:BN38),0),IF($Q60=Lists!$BS$17,IF(AND(BN38>0,SUM(BO38:$CV38)=0),SUM($Z38:BN38),0),BN38)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z38:BO38),0),IF($Q60=Lists!$BS$17,IF(AND(BO38>0,SUM(BP38:$CV38)=0),SUM($Z38:BO38),0),BO38)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z38:BP38),0),IF($Q60=Lists!$BS$17,IF(AND(BP38>0,SUM(BQ38:$CV38)=0),SUM($Z38:BP38),0),BP38)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z38:BQ38),0),IF($Q60=Lists!$BS$17,IF(AND(BQ38>0,SUM(BR38:$CV38)=0),SUM($Z38:BQ38),0),BQ38)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z38:BR38),0),IF($Q60=Lists!$BS$17,IF(AND(BR38>0,SUM(BS38:$CV38)=0),SUM($Z38:BR38),0),BR38)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z38:BS38),0),IF($Q60=Lists!$BS$17,IF(AND(BS38>0,SUM(BT38:$CV38)=0),SUM($Z38:BS38),0),BS38)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z38:BT38),0),IF($Q60=Lists!$BS$17,IF(AND(BT38>0,SUM(BU38:$CV38)=0),SUM($Z38:BT38),0),BT38)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z38:BU38),0),IF($Q60=Lists!$BS$17,IF(AND(BU38>0,SUM(BV38:$CV38)=0),SUM($Z38:BU38),0),BU38)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z38:BV38),0),IF($Q60=Lists!$BS$17,IF(AND(BV38>0,SUM(BW38:$CV38)=0),SUM($Z38:BV38),0),BV38)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z38:BW38),0),IF($Q60=Lists!$BS$17,IF(AND(BW38>0,SUM(BX38:$CV38)=0),SUM($Z38:BW38),0),BW38)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z38:BX38),0),IF($Q60=Lists!$BS$17,IF(AND(BX38>0,SUM(BY38:$CV38)=0),SUM($Z38:BX38),0),BX38)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z38:BY38),0),IF($Q60=Lists!$BS$17,IF(AND(BY38>0,SUM(BZ38:$CV38)=0),SUM($Z38:BY38),0),BY38)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z38:BZ38),0),IF($Q60=Lists!$BS$17,IF(AND(BZ38>0,SUM(CA38:$CV38)=0),SUM($Z38:BZ38),0),BZ38)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z38:CA38),0),IF($Q60=Lists!$BS$17,IF(AND(CA38>0,SUM(CB38:$CV38)=0),SUM($Z38:CA38),0),CA38)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z38:CB38),0),IF($Q60=Lists!$BS$17,IF(AND(CB38>0,SUM(CC38:$CV38)=0),SUM($Z38:CB38),0),CB38)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z38:CC38),0),IF($Q60=Lists!$BS$17,IF(AND(CC38>0,SUM(CD38:$CV38)=0),SUM($Z38:CC38),0),CC38)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z38:CD38),0),IF($Q60=Lists!$BS$17,IF(AND(CD38>0,SUM(CE38:$CV38)=0),SUM($Z38:CD38),0),CD38)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z38:CE38),0),IF($Q60=Lists!$BS$17,IF(AND(CE38>0,SUM(CF38:$CV38)=0),SUM($Z38:CE38),0),CE38)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z38:CF38),0),IF($Q60=Lists!$BS$17,IF(AND(CF38>0,SUM(CG38:$CV38)=0),SUM($Z38:CF38),0),CF38)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z38:CG38),0),IF($Q60=Lists!$BS$17,IF(AND(CG38>0,SUM(CH38:$CV38)=0),SUM($Z38:CG38),0),CG38)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z38:CH38),0),IF($Q60=Lists!$BS$17,IF(AND(CH38>0,SUM(CI38:$CV38)=0),SUM($Z38:CH38),0),CH38)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z38:CI38),0),IF($Q60=Lists!$BS$17,IF(AND(CI38>0,SUM(CJ38:$CV38)=0),SUM($Z38:CI38),0),CI38)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z38:CJ38),0),IF($Q60=Lists!$BS$17,IF(AND(CJ38>0,SUM(CK38:$CV38)=0),SUM($Z38:CJ38),0),CJ38)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z38:CK38),0),IF($Q60=Lists!$BS$17,IF(AND(CK38>0,SUM(CL38:$CV38)=0),SUM($Z38:CK38),0),CK38)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z38:CL38),0),IF($Q60=Lists!$BS$17,IF(AND(CL38>0,SUM(CM38:$CV38)=0),SUM($Z38:CL38),0),CL38)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z38:CM38),0),IF($Q60=Lists!$BS$17,IF(AND(CM38>0,SUM(CN38:$CV38)=0),SUM($Z38:CM38),0),CM38)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z38:CN38),0),IF($Q60=Lists!$BS$17,IF(AND(CN38>0,SUM(CO38:$CV38)=0),SUM($Z38:CN38),0),CN38)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z38:CO38),0),IF($Q60=Lists!$BS$17,IF(AND(CO38>0,SUM(CP38:$CV38)=0),SUM($Z38:CO38),0),CO38)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z38:CP38),0),IF($Q60=Lists!$BS$17,IF(AND(CP38>0,SUM(CQ38:$CV38)=0),SUM($Z38:CP38),0),CP38)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z38:CQ38),0),IF($Q60=Lists!$BS$17,IF(AND(CQ38>0,SUM(CR38:$CV38)=0),SUM($Z38:CQ38),0),CQ38)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z38:CR38),0),IF($Q60=Lists!$BS$17,IF(AND(CR38>0,SUM(CS38:$CV38)=0),SUM($Z38:CR38),0),CR38)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z38:CS38),0),IF($Q60=Lists!$BS$17,IF(AND(CS38>0,SUM(CT38:$CV38)=0),SUM($Z38:CS38),0),CS38)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z38:CT38),0),IF($Q60=Lists!$BS$17,IF(AND(CT38>0,SUM(CU38:$CV38)=0),SUM($Z38:CT38),0),CT38)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z38:CU38),0),IF($Q60=Lists!$BS$17,IF(AND(CU38>0,SUM(CV38:$CV38)=0),SUM($Z38:CU38),0),CU38)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z61:$CV61)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z39:AA39),0),IF($Q61=Lists!$BS$17,IF(AND(AA39>0,SUM(AB39:$CV39)=0),SUM($Z39:AA39),0),AA39)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z39:AB39),0),IF($Q61=Lists!$BS$17,IF(AND(AB39>0,SUM(AC39:$CV39)=0),SUM($Z39:AB39),0),AB39)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z39:AC39),0),IF($Q61=Lists!$BS$17,IF(AND(AC39>0,SUM(AD39:$CV39)=0),SUM($Z39:AC39),0),AC39)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z39:AD39),0),IF($Q61=Lists!$BS$17,IF(AND(AD39>0,SUM(AE39:$CV39)=0),SUM($Z39:AD39),0),AD39)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z39:AE39),0),IF($Q61=Lists!$BS$17,IF(AND(AE39>0,SUM(AF39:$CV39)=0),SUM($Z39:AE39),0),AE39)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z39:AF39),0),IF($Q61=Lists!$BS$17,IF(AND(AF39>0,SUM(AG39:$CV39)=0),SUM($Z39:AF39),0),AF39)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z39:AG39),0),IF($Q61=Lists!$BS$17,IF(AND(AG39>0,SUM(AH39:$CV39)=0),SUM($Z39:AG39),0),AG39)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z39:AH39),0),IF($Q61=Lists!$BS$17,IF(AND(AH39>0,SUM(AI39:$CV39)=0),SUM($Z39:AH39),0),AH39)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z39:AI39),0),IF($Q61=Lists!$BS$17,IF(AND(AI39>0,SUM(AJ39:$CV39)=0),SUM($Z39:AI39),0),AI39)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z39:AJ39),0),IF($Q61=Lists!$BS$17,IF(AND(AJ39>0,SUM(AK39:$CV39)=0),SUM($Z39:AJ39),0),AJ39)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z39:AK39),0),IF($Q61=Lists!$BS$17,IF(AND(AK39>0,SUM(AL39:$CV39)=0),SUM($Z39:AK39),0),AK39)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z39:AL39),0),IF($Q61=Lists!$BS$17,IF(AND(AL39>0,SUM(AM39:$CV39)=0),SUM($Z39:AL39),0),AL39)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z39:AM39),0),IF($Q61=Lists!$BS$17,IF(AND(AM39>0,SUM(AN39:$CV39)=0),SUM($Z39:AM39),0),AM39)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z39:AN39),0),IF($Q61=Lists!$BS$17,IF(AND(AN39>0,SUM(AO39:$CV39)=0),SUM($Z39:AN39),0),AN39)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z39:AO39),0),IF($Q61=Lists!$BS$17,IF(AND(AO39>0,SUM(AP39:$CV39)=0),SUM($Z39:AO39),0),AO39)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z39:AP39),0),IF($Q61=Lists!$BS$17,IF(AND(AP39>0,SUM(AQ39:$CV39)=0),SUM($Z39:AP39),0),AP39)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z39:AQ39),0),IF($Q61=Lists!$BS$17,IF(AND(AQ39>0,SUM(AR39:$CV39)=0),SUM($Z39:AQ39),0),AQ39)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z39:AR39),0),IF($Q61=Lists!$BS$17,IF(AND(AR39>0,SUM(AS39:$CV39)=0),SUM($Z39:AR39),0),AR39)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z39:AS39),0),IF($Q61=Lists!$BS$17,IF(AND(AS39>0,SUM(AT39:$CV39)=0),SUM($Z39:AS39),0),AS39)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z39:AT39),0),IF($Q61=Lists!$BS$17,IF(AND(AT39>0,SUM(AU39:$CV39)=0),SUM($Z39:AT39),0),AT39)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z39:AU39),0),IF($Q61=Lists!$BS$17,IF(AND(AU39>0,SUM(AV39:$CV39)=0),SUM($Z39:AU39),0),AU39)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z39:AV39),0),IF($Q61=Lists!$BS$17,IF(AND(AV39>0,SUM(AW39:$CV39)=0),SUM($Z39:AV39),0),AV39)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z39:AW39),0),IF($Q61=Lists!$BS$17,IF(AND(AW39>0,SUM(AX39:$CV39)=0),SUM($Z39:AW39),0),AW39)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z39:AX39),0),IF($Q61=Lists!$BS$17,IF(AND(AX39>0,SUM(AY39:$CV39)=0),SUM($Z39:AX39),0),AX39)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z39:AY39),0),IF($Q61=Lists!$BS$17,IF(AND(AY39>0,SUM(AZ39:$CV39)=0),SUM($Z39:AY39),0),AY39)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z39:AZ39),0),IF($Q61=Lists!$BS$17,IF(AND(AZ39>0,SUM(BA39:$CV39)=0),SUM($Z39:AZ39),0),AZ39)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z39:BA39),0),IF($Q61=Lists!$BS$17,IF(AND(BA39>0,SUM(BB39:$CV39)=0),SUM($Z39:BA39),0),BA39)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z39:BB39),0),IF($Q61=Lists!$BS$17,IF(AND(BB39>0,SUM(BC39:$CV39)=0),SUM($Z39:BB39),0),BB39)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z39:BC39),0),IF($Q61=Lists!$BS$17,IF(AND(BC39>0,SUM(BD39:$CV39)=0),SUM($Z39:BC39),0),BC39)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z39:BD39),0),IF($Q61=Lists!$BS$17,IF(AND(BD39>0,SUM(BE39:$CV39)=0),SUM($Z39:BD39),0),BD39)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z39:BE39),0),IF($Q61=Lists!$BS$17,IF(AND(BE39>0,SUM(BF39:$CV39)=0),SUM($Z39:BE39),0),BE39)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z39:BF39),0),IF($Q61=Lists!$BS$17,IF(AND(BF39>0,SUM(BG39:$CV39)=0),SUM($Z39:BF39),0),BF39)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z39:BG39),0),IF($Q61=Lists!$BS$17,IF(AND(BG39>0,SUM(BH39:$CV39)=0),SUM($Z39:BG39),0),BG39)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z39:BH39),0),IF($Q61=Lists!$BS$17,IF(AND(BH39>0,SUM(BI39:$CV39)=0),SUM($Z39:BH39),0),BH39)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z39:BI39),0),IF($Q61=Lists!$BS$17,IF(AND(BI39>0,SUM(BJ39:$CV39)=0),SUM($Z39:BI39),0),BI39)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z39:BJ39),0),IF($Q61=Lists!$BS$17,IF(AND(BJ39>0,SUM(BK39:$CV39)=0),SUM($Z39:BJ39),0),BJ39)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z39:BK39),0),IF($Q61=Lists!$BS$17,IF(AND(BK39>0,SUM(BL39:$CV39)=0),SUM($Z39:BK39),0),BK39)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z39:BL39),0),IF($Q61=Lists!$BS$17,IF(AND(BL39>0,SUM(BM39:$CV39)=0),SUM($Z39:BL39),0),BL39)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z39:BM39),0),IF($Q61=Lists!$BS$17,IF(AND(BM39>0,SUM(BN39:$CV39)=0),SUM($Z39:BM39),0),BM39)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z39:BN39),0),IF($Q61=Lists!$BS$17,IF(AND(BN39>0,SUM(BO39:$CV39)=0),SUM($Z39:BN39),0),BN39)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z39:BO39),0),IF($Q61=Lists!$BS$17,IF(AND(BO39>0,SUM(BP39:$CV39)=0),SUM($Z39:BO39),0),BO39)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z39:BP39),0),IF($Q61=Lists!$BS$17,IF(AND(BP39>0,SUM(BQ39:$CV39)=0),SUM($Z39:BP39),0),BP39)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z39:BQ39),0),IF($Q61=Lists!$BS$17,IF(AND(BQ39>0,SUM(BR39:$CV39)=0),SUM($Z39:BQ39),0),BQ39)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z39:BR39),0),IF($Q61=Lists!$BS$17,IF(AND(BR39>0,SUM(BS39:$CV39)=0),SUM($Z39:BR39),0),BR39)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z39:BS39),0),IF($Q61=Lists!$BS$17,IF(AND(BS39>0,SUM(BT39:$CV39)=0),SUM($Z39:BS39),0),BS39)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z39:BT39),0),IF($Q61=Lists!$BS$17,IF(AND(BT39>0,SUM(BU39:$CV39)=0),SUM($Z39:BT39),0),BT39)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z39:BU39),0),IF($Q61=Lists!$BS$17,IF(AND(BU39>0,SUM(BV39:$CV39)=0),SUM($Z39:BU39),0),BU39)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z39:BV39),0),IF($Q61=Lists!$BS$17,IF(AND(BV39>0,SUM(BW39:$CV39)=0),SUM($Z39:BV39),0),BV39)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z39:BW39),0),IF($Q61=Lists!$BS$17,IF(AND(BW39>0,SUM(BX39:$CV39)=0),SUM($Z39:BW39),0),BW39)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z39:BX39),0),IF($Q61=Lists!$BS$17,IF(AND(BX39>0,SUM(BY39:$CV39)=0),SUM($Z39:BX39),0),BX39)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z39:BY39),0),IF($Q61=Lists!$BS$17,IF(AND(BY39>0,SUM(BZ39:$CV39)=0),SUM($Z39:BY39),0),BY39)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z39:BZ39),0),IF($Q61=Lists!$BS$17,IF(AND(BZ39>0,SUM(CA39:$CV39)=0),SUM($Z39:BZ39),0),BZ39)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z39:CA39),0),IF($Q61=Lists!$BS$17,IF(AND(CA39>0,SUM(CB39:$CV39)=0),SUM($Z39:CA39),0),CA39)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z39:CB39),0),IF($Q61=Lists!$BS$17,IF(AND(CB39>0,SUM(CC39:$CV39)=0),SUM($Z39:CB39),0),CB39)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z39:CC39),0),IF($Q61=Lists!$BS$17,IF(AND(CC39>0,SUM(CD39:$CV39)=0),SUM($Z39:CC39),0),CC39)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z39:CD39),0),IF($Q61=Lists!$BS$17,IF(AND(CD39>0,SUM(CE39:$CV39)=0),SUM($Z39:CD39),0),CD39)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z39:CE39),0),IF($Q61=Lists!$BS$17,IF(AND(CE39>0,SUM(CF39:$CV39)=0),SUM($Z39:CE39),0),CE39)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z39:CF39),0),IF($Q61=Lists!$BS$17,IF(AND(CF39>0,SUM(CG39:$CV39)=0),SUM($Z39:CF39),0),CF39)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z39:CG39),0),IF($Q61=Lists!$BS$17,IF(AND(CG39>0,SUM(CH39:$CV39)=0),SUM($Z39:CG39),0),CG39)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z39:CH39),0),IF($Q61=Lists!$BS$17,IF(AND(CH39>0,SUM(CI39:$CV39)=0),SUM($Z39:CH39),0),CH39)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z39:CI39),0),IF($Q61=Lists!$BS$17,IF(AND(CI39>0,SUM(CJ39:$CV39)=0),SUM($Z39:CI39),0),CI39)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z39:CJ39),0),IF($Q61=Lists!$BS$17,IF(AND(CJ39>0,SUM(CK39:$CV39)=0),SUM($Z39:CJ39),0),CJ39)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z39:CK39),0),IF($Q61=Lists!$BS$17,IF(AND(CK39>0,SUM(CL39:$CV39)=0),SUM($Z39:CK39),0),CK39)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z39:CL39),0),IF($Q61=Lists!$BS$17,IF(AND(CL39>0,SUM(CM39:$CV39)=0),SUM($Z39:CL39),0),CL39)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z39:CM39),0),IF($Q61=Lists!$BS$17,IF(AND(CM39>0,SUM(CN39:$CV39)=0),SUM($Z39:CM39),0),CM39)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z39:CN39),0),IF($Q61=Lists!$BS$17,IF(AND(CN39>0,SUM(CO39:$CV39)=0),SUM($Z39:CN39),0),CN39)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z39:CO39),0),IF($Q61=Lists!$BS$17,IF(AND(CO39>0,SUM(CP39:$CV39)=0),SUM($Z39:CO39),0),CO39)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z39:CP39),0),IF($Q61=Lists!$BS$17,IF(AND(CP39>0,SUM(CQ39:$CV39)=0),SUM($Z39:CP39),0),CP39)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z39:CQ39),0),IF($Q61=Lists!$BS$17,IF(AND(CQ39>0,SUM(CR39:$CV39)=0),SUM($Z39:CQ39),0),CQ39)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z39:CR39),0),IF($Q61=Lists!$BS$17,IF(AND(CR39>0,SUM(CS39:$CV39)=0),SUM($Z39:CR39),0),CR39)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z39:CS39),0),IF($Q61=Lists!$BS$17,IF(AND(CS39>0,SUM(CT39:$CV39)=0),SUM($Z39:CS39),0),CS39)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z39:CT39),0),IF($Q61=Lists!$BS$17,IF(AND(CT39>0,SUM(CU39:$CV39)=0),SUM($Z39:CT39),0),CT39)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z39:CU39),0),IF($Q61=Lists!$BS$17,IF(AND(CU39>0,SUM(CV39:$CV39)=0),SUM($Z39:CU39),0),CU39)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU19","v":"Заключение контрактов с поставщиками"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",5,null,{"$f":"IF(G68<>0,1,IF(OR($Q68=\"\",$Q68=0),0,IF($R68=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H68))),$Q68)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z68:$CV68)","v":1.0000000000000013},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:Z68)=1,0,IF(SUM($Z68:Z68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:Z68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AA68)=1,0,IF(SUM($Z68:AA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AB68)=1,0,IF(SUM($Z68:AB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AC68)=1,0,IF(SUM($Z68:AC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AD68)=1,0,IF(SUM($Z68:AD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AE68)=1,0,IF(SUM($Z68:AE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AF68)=1,0,IF(SUM($Z68:AF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AG68)=1,0,IF(SUM($Z68:AG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AH68)=1,0,IF(SUM($Z68:AH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AI68)=1,0,IF(SUM($Z68:AI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AJ68)=1,0,IF(SUM($Z68:AJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AK68)=1,0,IF(SUM($Z68:AK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AL68)=1,0,IF(SUM($Z68:AL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AM68)=1,0,IF(SUM($Z68:AM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AN68)=1,0,IF(SUM($Z68:AN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AO68)=1,0,IF(SUM($Z68:AO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AP68)=1,0,IF(SUM($Z68:AP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AQ68)=1,0,IF(SUM($Z68:AQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AR68)=1,0,IF(SUM($Z68:AR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AS68)=1,0,IF(SUM($Z68:AS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AT68)=1,0,IF(SUM($Z68:AT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AU68)=1,0,IF(SUM($Z68:AU68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AU68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AV68)=1,0,IF(SUM($Z68:AV68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AV68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AW68)=1,0,IF(SUM($Z68:AW68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AW68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AX68)=1,0,IF(SUM($Z68:AX68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AX68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AY68)=1,0,IF(SUM($Z68:AY68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AY68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AZ68)=1,0,IF(SUM($Z68:AZ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AZ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BA68)=1,0,IF(SUM($Z68:BA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BB68)=1,0,IF(SUM($Z68:BB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BC68)=1,0,IF(SUM($Z68:BC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BD68)=1,0,IF(SUM($Z68:BD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BE68)=1,0,IF(SUM($Z68:BE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BF68)=1,0,IF(SUM($Z68:BF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BG68)=1,0,IF(SUM($Z68:BG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BH68)=1,0,IF(SUM($Z68:BH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BI68)=1,0,IF(SUM($Z68:BI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BJ68)=1,0,IF(SUM($Z68:BJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BK68)=1,0,IF(SUM($Z68:BK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BL68)=1,0,IF(SUM($Z68:BL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BM68)=1,0,IF(SUM($Z68:BM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BN68)=1,0,IF(SUM($Z68:BN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BO68)=1,0,IF(SUM($Z68:BO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BP68)=1,0,IF(SUM($Z68:BP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BQ68)=1,0,IF(SUM($Z68:BQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BR68)=1,0,IF(SUM($Z68:BR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BS68)=1,0,IF(SUM($Z68:BS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BT68)=1,0,IF(SUM($Z68:BT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BU68)=1,0,IF(SUM($Z68:BU68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BU68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BV68)=1,0,IF(SUM($Z68:BV68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BV68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BW68)=1,0,IF(SUM($Z68:BW68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BW68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BX68)=1,0,IF(SUM($Z68:BX68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BX68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BY68)=1,0,IF(SUM($Z68:BY68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BY68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BZ68)=1,0,IF(SUM($Z68:BZ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BZ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CA68)=1,0,IF(SUM($Z68:CA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CB68)=1,0,IF(SUM($Z68:CB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CC68)=1,0,IF(SUM($Z68:CC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CD68)=1,0,IF(SUM($Z68:CD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CE68)=1,0,IF(SUM($Z68:CE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CF68)=1,0,IF(SUM($Z68:CF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CG68)=1,0,IF(SUM($Z68:CG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CH68)=1,0,IF(SUM($Z68:CH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CI68)=1,0,IF(SUM($Z68:CI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CJ68)=1,0,IF(SUM($Z68:CJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CK68)=1,0,IF(SUM($Z68:CK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CL68)=1,0,IF(SUM($Z68:CL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CM68)=1,0,IF(SUM($Z68:CM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CN68)=1,0,IF(SUM($Z68:CN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CO68)=1,0,IF(SUM($Z68:CO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CP68)=1,0,IF(SUM($Z68:CP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CQ68)=1,0,IF(SUM($Z68:CQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CR68)=1,0,IF(SUM($Z68:CR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CS68)=1,0,IF(SUM($Z68:CS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CT68)=1,0,IF(SUM($Z68:CT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",null,null,{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z73:$CV73)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:Z73)=1,0,IF(SUM($Z73:Z73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:Z73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AA73)=1,0,IF(SUM($Z73:AA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AB73)=1,0,IF(SUM($Z73:AB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AC73)=1,0,IF(SUM($Z73:AC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AD73)=1,0,IF(SUM($Z73:AD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AE73)=1,0,IF(SUM($Z73:AE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AF73)=1,0,IF(SUM($Z73:AF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AG73)=1,0,IF(SUM($Z73:AG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AH73)=1,0,IF(SUM($Z73:AH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AI73)=1,0,IF(SUM($Z73:AI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AJ73)=1,0,IF(SUM($Z73:AJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AK73)=1,0,IF(SUM($Z73:AK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AL73)=1,0,IF(SUM($Z73:AL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AM73)=1,0,IF(SUM($Z73:AM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AN73)=1,0,IF(SUM($Z73:AN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AO73)=1,0,IF(SUM($Z73:AO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AP73)=1,0,IF(SUM($Z73:AP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AQ73)=1,0,IF(SUM($Z73:AQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AR73)=1,0,IF(SUM($Z73:AR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AS73)=1,0,IF(SUM($Z73:AS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AT73)=1,0,IF(SUM($Z73:AT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AU73)=1,0,IF(SUM($Z73:AU73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AU73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AV73)=1,0,IF(SUM($Z73:AV73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AV73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AW73)=1,0,IF(SUM($Z73:AW73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AW73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AX73)=1,0,IF(SUM($Z73:AX73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AX73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AY73)=1,0,IF(SUM($Z73:AY73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AY73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AZ73)=1,0,IF(SUM($Z73:AZ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AZ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BA73)=1,0,IF(SUM($Z73:BA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BB73)=1,0,IF(SUM($Z73:BB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BC73)=1,0,IF(SUM($Z73:BC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BD73)=1,0,IF(SUM($Z73:BD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BE73)=1,0,IF(SUM($Z73:BE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BF73)=1,0,IF(SUM($Z73:BF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BG73)=1,0,IF(SUM($Z73:BG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BH73)=1,0,IF(SUM($Z73:BH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BI73)=1,0,IF(SUM($Z73:BI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BJ73)=1,0,IF(SUM($Z73:BJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BK73)=1,0,IF(SUM($Z73:BK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BL73)=1,0,IF(SUM($Z73:BL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BM73)=1,0,IF(SUM($Z73:BM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BN73)=1,0,IF(SUM($Z73:BN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BO73)=1,0,IF(SUM($Z73:BO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BP73)=1,0,IF(SUM($Z73:BP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BQ73)=1,0,IF(SUM($Z73:BQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BR73)=1,0,IF(SUM($Z73:BR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BS73)=1,0,IF(SUM($Z73:BS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BT73)=1,0,IF(SUM($Z73:BT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BU73)=1,0,IF(SUM($Z73:BU73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BU73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BV73)=1,0,IF(SUM($Z73:BV73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BV73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BW73)=1,0,IF(SUM($Z73:BW73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BW73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BX73)=1,0,IF(SUM($Z73:BX73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BX73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BY73)=1,0,IF(SUM($Z73:BY73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BY73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BZ73)=1,0,IF(SUM($Z73:BZ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BZ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CA73)=1,0,IF(SUM($Z73:CA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CB73)=1,0,IF(SUM($Z73:CB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CC73)=1,0,IF(SUM($Z73:CC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CD73)=1,0,IF(SUM($Z73:CD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CE73)=1,0,IF(SUM($Z73:CE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CF73)=1,0,IF(SUM($Z73:CF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CG73)=1,0,IF(SUM($Z73:CG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CH73)=1,0,IF(SUM($Z73:CH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CI73)=1,0,IF(SUM($Z73:CI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CJ73)=1,0,IF(SUM($Z73:CJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CK73)=1,0,IF(SUM($Z73:CK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CL73)=1,0,IF(SUM($Z73:CL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CM73)=1,0,IF(SUM($Z73:CM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CN73)=1,0,IF(SUM($Z73:CN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CO73)=1,0,IF(SUM($Z73:CO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CP73)=1,0,IF(SUM($Z73:CP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CQ73)=1,0,IF(SUM($Z73:CQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CR73)=1,0,IF(SUM($Z73:CR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CS73)=1,0,IF(SUM($Z73:CS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CT73)=1,0,IF(SUM($Z73:CT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",null,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z74:$CV74)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:Z74)=1,0,IF(SUM($Z74:Z74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:Z74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AA74)=1,0,IF(SUM($Z74:AA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AB74)=1,0,IF(SUM($Z74:AB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AC74)=1,0,IF(SUM($Z74:AC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AD74)=1,0,IF(SUM($Z74:AD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AE74)=1,0,IF(SUM($Z74:AE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AF74)=1,0,IF(SUM($Z74:AF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AG74)=1,0,IF(SUM($Z74:AG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AH74)=1,0,IF(SUM($Z74:AH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AI74)=1,0,IF(SUM($Z74:AI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AJ74)=1,0,IF(SUM($Z74:AJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AK74)=1,0,IF(SUM($Z74:AK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AL74)=1,0,IF(SUM($Z74:AL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AM74)=1,0,IF(SUM($Z74:AM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AN74)=1,0,IF(SUM($Z74:AN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AO74)=1,0,IF(SUM($Z74:AO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AP74)=1,0,IF(SUM($Z74:AP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AQ74)=1,0,IF(SUM($Z74:AQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AR74)=1,0,IF(SUM($Z74:AR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AS74)=1,0,IF(SUM($Z74:AS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AT74)=1,0,IF(SUM($Z74:AT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AU74)=1,0,IF(SUM($Z74:AU74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AU74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AV74)=1,0,IF(SUM($Z74:AV74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AV74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AW74)=1,0,IF(SUM($Z74:AW74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AW74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AX74)=1,0,IF(SUM($Z74:AX74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AX74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AY74)=1,0,IF(SUM($Z74:AY74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AY74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AZ74)=1,0,IF(SUM($Z74:AZ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AZ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BA74)=1,0,IF(SUM($Z74:BA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BB74)=1,0,IF(SUM($Z74:BB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BC74)=1,0,IF(SUM($Z74:BC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BD74)=1,0,IF(SUM($Z74:BD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BE74)=1,0,IF(SUM($Z74:BE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BF74)=1,0,IF(SUM($Z74:BF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BG74)=1,0,IF(SUM($Z74:BG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BH74)=1,0,IF(SUM($Z74:BH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BI74)=1,0,IF(SUM($Z74:BI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BJ74)=1,0,IF(SUM($Z74:BJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BK74)=1,0,IF(SUM($Z74:BK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BL74)=1,0,IF(SUM($Z74:BL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BM74)=1,0,IF(SUM($Z74:BM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BN74)=1,0,IF(SUM($Z74:BN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BO74)=1,0,IF(SUM($Z74:BO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BP74)=1,0,IF(SUM($Z74:BP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BQ74)=1,0,IF(SUM($Z74:BQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BR74)=1,0,IF(SUM($Z74:BR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BS74)=1,0,IF(SUM($Z74:BS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BT74)=1,0,IF(SUM($Z74:BT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BU74)=1,0,IF(SUM($Z74:BU74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BU74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BV74)=1,0,IF(SUM($Z74:BV74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BV74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BW74)=1,0,IF(SUM($Z74:BW74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BW74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BX74)=1,0,IF(SUM($Z74:BX74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BX74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BY74)=1,0,IF(SUM($Z74:BY74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BY74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BZ74)=1,0,IF(SUM($Z74:BZ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BZ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CA74)=1,0,IF(SUM($Z74:CA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CB74)=1,0,IF(SUM($Z74:CB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CC74)=1,0,IF(SUM($Z74:CC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CD74)=1,0,IF(SUM($Z74:CD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CE74)=1,0,IF(SUM($Z74:CE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CF74)=1,0,IF(SUM($Z74:CF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CG74)=1,0,IF(SUM($Z74:CG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CH74)=1,0,IF(SUM($Z74:CH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CI74)=1,0,IF(SUM($Z74:CI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CJ74)=1,0,IF(SUM($Z74:CJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CK74)=1,0,IF(SUM($Z74:CK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CL74)=1,0,IF(SUM($Z74:CL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CM74)=1,0,IF(SUM($Z74:CM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CN74)=1,0,IF(SUM($Z74:CN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CO74)=1,0,IF(SUM($Z74:CO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CP74)=1,0,IF(SUM($Z74:CP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CQ74)=1,0,IF(SUM($Z74:CQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CR74)=1,0,IF(SUM($Z74:CR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CS74)=1,0,IF(SUM($Z74:CS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CT74)=1,0,IF(SUM($Z74:CT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU17","v":"Юридические расходы"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(X79=X66,0,1)","v":0},null,null,null,{"$f":"SUM($Z79:$CV79)","v":1.0000000000000013},null,null,{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AM$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AN$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AO$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AP$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AQ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AR$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AS$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AT$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AU$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AV$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AW$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AX$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AY$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AZ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BA$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BB$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BC$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BD$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BE$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BF$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BG$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BH$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BI$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BJ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BK$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BL$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BM$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BN$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BO$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BP$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BQ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BR$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BS$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BT$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BU$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BV$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BW$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BX$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BY$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BZ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CA$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CB$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CC$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CD$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CE$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CF$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CG$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CH$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CI$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CJ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CK$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CL$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CM$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CN$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CO$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CP$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CQ$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CR$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CS$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CT$15)","v":1.6666666666666666E-2},{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z84:$CV84)","v":1},null,null,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CI$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CJ$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CK$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CL$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CM$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CN$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CO$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CP$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CQ$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CR$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CS$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CT$15)","v":8.3333333333333329E-2},{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z90:$CV90)","v":3370000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA91:AA101))","v":0},47833.333333333328,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,41666.666666666672,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM91:CM101))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU20","v":"Оборудование для РЦ"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z95:$CV95)","v":1999999.9999999984},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA56:AA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA56:AB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA56:AC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA56:AD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA56:AE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA56:AF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA56:AG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA56:AH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA56:AI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA56:AJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA56:AK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA56:AL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA56:AM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA56:AN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA56:AO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA56:AP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA56:AQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA56:AR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA56:AS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA56:AT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA56:AU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA56:AV56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA56:AW56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA56:AX56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA56:AY56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA56:AZ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA56:BA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA56:BB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA56:BC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA56:BD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA56:BE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA56:BF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA56:BG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA56:BH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA56:BI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA56:BJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA56:BK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA56:BL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA56:BM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA56:BN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA56:BO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA56:BP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA56:BQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA56:BR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA56:BS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA56:BT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA56:BU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA56:BV56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA56:BW56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA56:BX56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA56:BY56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA56:BZ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA56:CA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA56:CB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA56:CC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA56:CD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA56:CE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA56:CF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA56:CG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA56:CH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA56:CI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA56:CJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33333.333333333336},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA56:CK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA56:CL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA56:CM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA56:CN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA56:CO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA56:CP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA56:CQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA56:CR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA56:CS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA56:CT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA56:CU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z100:$CV100)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA61:AA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA61:AB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA61:AC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA61:AD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA61:AE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA61:AF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA61:AG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA61:AH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA61:AI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA61:AJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA61:AK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA61:AL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA61:AM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA61:AN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA61:AO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA61:AP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA61:AQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA61:AR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA61:AS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA61:AT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA61:AU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA61:AV61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA61:AW61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA61:AX61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA61:AY61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA61:AZ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA61:BA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA61:BB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA61:BC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA61:BD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA61:BE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA61:BF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA61:BG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA61:BH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA61:BI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA61:BJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA61:BK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA61:BL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA61:BM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA61:BN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA61:BO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA61:BP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA61:BQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA61:BR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA61:BS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA61:BT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA61:BU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA61:BV61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA61:BW61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA61:BX61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA61:BY61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA61:BZ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA61:CA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA61:CB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA61:CC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA61:CD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA61:CE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA61:CF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA61:CG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA61:CH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA61:CI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA61:CJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA61:CK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA61:CL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA61:CM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA61:CN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA61:CO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA61:CP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA61:CQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA61:CR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA61:CS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA61:CT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA61:CU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU17","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X105-($X53-$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18)","v":-2.9103830456733704E-11},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z53:AA53)-SUM($Z92:AA92))","v":50000},{"$f":"IF(AB$11=\"\",0,SUM($Z53:AB53)-SUM($Z92:AB92))","v":49166.666666666664},{"$f":"IF(AC$11=\"\",0,SUM($Z53:AC53)-SUM($Z92:AC92))","v":48333.333333333336},{"$f":"IF(AD$11=\"\",0,SUM($Z53:AD53)-SUM($Z92:AD92))","v":47500},{"$f":"IF(AE$11=\"\",0,SUM($Z53:AE53)-SUM($Z92:AE92))","v":46666.666666666664},{"$f":"IF(AF$11=\"\",0,SUM($Z53:AF53)-SUM($Z92:AF92))","v":45833.333333333336},{"$f":"IF(AG$11=\"\",0,SUM($Z53:AG53)-SUM($Z92:AG92))","v":45000},{"$f":"IF(AH$11=\"\",0,SUM($Z53:AH53)-SUM($Z92:AH92))","v":44166.666666666664},{"$f":"IF(AI$11=\"\",0,SUM($Z53:AI53)-SUM($Z92:AI92))","v":43333.333333333336},{"$f":"IF(AJ$11=\"\",0,SUM($Z53:AJ53)-SUM($Z92:AJ92))","v":42500},{"$f":"IF(AK$11=\"\",0,SUM($Z53:AK53)-SUM($Z92:AK92))","v":41666.666666666672},{"$f":"IF(AL$11=\"\",0,SUM($Z53:AL53)-SUM($Z92:AL92))","v":40833.333333333336},{"$f":"IF(AM$11=\"\",0,SUM($Z53:AM53)-SUM($Z92:AM92))","v":40000},{"$f":"IF(AN$11=\"\",0,SUM($Z53:AN53)-SUM($Z92:AN92))","v":39166.666666666664},{"$f":"IF(AO$11=\"\",0,SUM($Z53:AO53)-SUM($Z92:AO92))","v":38333.333333333328},{"$f":"IF(AP$11=\"\",0,SUM($Z53:AP53)-SUM($Z92:AP92))","v":37500},{"$f":"IF(AQ$11=\"\",0,SUM($Z53:AQ53)-SUM($Z92:AQ92))","v":36666.666666666664},{"$f":"IF(AR$11=\"\",0,SUM($Z53:AR53)-SUM($Z92:AR92))","v":35833.333333333328},{"$f":"IF(AS$11=\"\",0,SUM($Z53:AS53)-SUM($Z92:AS92))","v":35000},{"$f":"IF(AT$11=\"\",0,SUM($Z53:AT53)-SUM($Z92:AT92))","v":34166.666666666664},{"$f":"IF(AU$11=\"\",0,SUM($Z53:AU53)-SUM($Z92:AU92))","v":33333.333333333328},{"$f":"IF(AV$11=\"\",0,SUM($Z53:AV53)-SUM($Z92:AV92))","v":32499.999999999996},{"$f":"IF(AW$11=\"\",0,SUM($Z53:AW53)-SUM($Z92:AW92))","v":31666.666666666664},{"$f":"IF(AX$11=\"\",0,SUM($Z53:AX53)-SUM($Z92:AX92))","v":30833.333333333332},{"$f":"IF(AY$11=\"\",0,SUM($Z53:AY53)-SUM($Z92:AY92))","v":30000},{"$f":"IF(AZ$11=\"\",0,SUM($Z53:AZ53)-SUM($Z92:AZ92))","v":29166.666666666668},{"$f":"IF(BA$11=\"\",0,SUM($Z53:BA53)-SUM($Z92:BA92))","v":28333.333333333336},{"$f":"IF(BB$11=\"\",0,SUM($Z53:BB53)-SUM($Z92:BB92))","v":27500.000000000004},{"$f":"IF(BC$11=\"\",0,SUM($Z53:BC53)-SUM($Z92:BC92))","v":26666.666666666672},{"$f":"IF(BD$11=\"\",0,SUM($Z53:BD53)-SUM($Z92:BD92))","v":25833.333333333339},{"$f":"IF(BE$11=\"\",0,SUM($Z53:BE53)-SUM($Z92:BE92))","v":25000.000000000007},{"$f":"IF(BF$11=\"\",0,SUM($Z53:BF53)-SUM($Z92:BF92))","v":24166.666666666675},{"$f":"IF(BG$11=\"\",0,SUM($Z53:BG53)-SUM($Z92:BG92))","v":23333.333333333343},{"$f":"IF(BH$11=\"\",0,SUM($Z53:BH53)-SUM($Z92:BH92))","v":22500.000000000011},{"$f":"IF(BI$11=\"\",0,SUM($Z53:BI53)-SUM($Z92:BI92))","v":21666.666666666679},{"$f":"IF(BJ$11=\"\",0,SUM($Z53:BJ53)-SUM($Z92:BJ92))","v":20833.333333333347},{"$f":"IF(BK$11=\"\",0,SUM($Z53:BK53)-SUM($Z92:BK92))","v":20000.000000000015},{"$f":"IF(BL$11=\"\",0,SUM($Z53:BL53)-SUM($Z92:BL92))","v":19166.666666666682},{"$f":"IF(BM$11=\"\",0,SUM($Z53:BM53)-SUM($Z92:BM92))","v":18333.33333333335},{"$f":"IF(BN$11=\"\",0,SUM($Z53:BN53)-SUM($Z92:BN92))","v":17500.000000000018},{"$f":"IF(BO$11=\"\",0,SUM($Z53:BO53)-SUM($Z92:BO92))","v":16666.666666666686},{"$f":"IF(BP$11=\"\",0,SUM($Z53:BP53)-SUM($Z92:BP92))","v":15833.33333333335},{"$f":"IF(BQ$11=\"\",0,SUM($Z53:BQ53)-SUM($Z92:BQ92))","v":15000.000000000015},{"$f":"IF(BR$11=\"\",0,SUM($Z53:BR53)-SUM($Z92:BR92))","v":14166.666666666679},{"$f":"IF(BS$11=\"\",0,SUM($Z53:BS53)-SUM($Z92:BS92))","v":13333.333333333343},{"$f":"IF(BT$11=\"\",0,SUM($Z53:BT53)-SUM($Z92:BT92))","v":12500.000000000007},{"$f":"IF(BU$11=\"\",0,SUM($Z53:BU53)-SUM($Z92:BU92))","v":11666.666666666672},{"$f":"IF(BV$11=\"\",0,SUM($Z53:BV53)-SUM($Z92:BV92))","v":10833.333333333336},{"$f":"IF(BW$11=\"\",0,SUM($Z53:BW53)-SUM($Z92:BW92))","v":10000},{"$f":"IF(BX$11=\"\",0,SUM($Z53:BX53)-SUM($Z92:BX92))","v":9166.6666666666642},{"$f":"IF(BY$11=\"\",0,SUM($Z53:BY53)-SUM($Z92:BY92))","v":8333.3333333333285},{"$f":"IF(BZ$11=\"\",0,SUM($Z53:BZ53)-SUM($Z92:BZ92))","v":7499.9999999999927},{"$f":"IF(CA$11=\"\",0,SUM($Z53:CA53)-SUM($Z92:CA92))","v":6666.666666666657},{"$f":"IF(CB$11=\"\",0,SUM($Z53:CB53)-SUM($Z92:CB92))","v":5833.3333333333212},{"$f":"IF(CC$11=\"\",0,SUM($Z53:CC53)-SUM($Z92:CC92))","v":4999.9999999999854},{"$f":"IF(CD$11=\"\",0,SUM($Z53:CD53)-SUM($Z92:CD92))","v":4166.6666666666497},{"$f":"IF(CE$11=\"\",0,SUM($Z53:CE53)-SUM($Z92:CE92))","v":3333.3333333333139},{"$f":"IF(CF$11=\"\",0,SUM($Z53:CF53)-SUM($Z92:CF92))","v":2499.9999999999782},{"$f":"IF(CG$11=\"\",0,SUM($Z53:CG53)-SUM($Z92:CG92))","v":1666.6666666666424},{"$f":"IF(CH$11=\"\",0,SUM($Z53:CH53)-SUM($Z92:CH92))","v":833.33333333330665},{"$f":"IF(CI$11=\"\",0,SUM($Z53:CI53)-SUM($Z92:CI92))","v":-2.9103830456733704E-11},{"$f":"IF(CJ$11=\"\",0,SUM($Z53:CJ53)-SUM($Z92:CJ92))","v":-2.9103830456733704E-11},{"$f":"IF(CK$11=\"\",0,SUM($Z53:CK53)-SUM($Z92:CK92))","v":-2.9103830456733704E-11},{"$f":"IF(CL$11=\"\",0,SUM($Z53:CL53)-SUM($Z92:CL92))","v":-2.9103830456733704E-11},{"$f":"IF(CM$11=\"\",0,SUM($Z53:CM53)-SUM($Z92:CM92))","v":-2.9103830456733704E-11},{"$f":"IF(CN$11=\"\",0,SUM($Z53:CN53)-SUM($Z92:CN92))","v":-2.9103830456733704E-11},{"$f":"IF(CO$11=\"\",0,SUM($Z53:CO53)-SUM($Z92:CO92))","v":-2.9103830456733704E-11},{"$f":"IF(CP$11=\"\",0,SUM($Z53:CP53)-SUM($Z92:CP92))","v":-2.9103830456733704E-11},{"$f":"IF(CQ$11=\"\",0,SUM($Z53:CQ53)-SUM($Z92:CQ92))","v":-2.9103830456733704E-11},{"$f":"IF(CR$11=\"\",0,SUM($Z53:CR53)-SUM($Z92:CR92))","v":-2.9103830456733704E-11},{"$f":"IF(CS$11=\"\",0,SUM($Z53:CS53)-SUM($Z92:CS92))","v":-2.9103830456733704E-11},{"$f":"IF(CT$11=\"\",0,SUM($Z53:CT53)-SUM($Z92:CT92))","v":-2.9103830456733704E-11},{"$f":"IF(CU$11=\"\",0,SUM($Z53:CU53)-SUM($Z92:CU92))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU18","v":"Разработка логотипа и дизайна"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X106-($X54-$X93))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z54:AA54)-SUM($Z93:AA93))","v":300000},{"$f":"IF(AB$11=\"\",0,SUM($Z54:AB54)-SUM($Z93:AB93))","v":295000},{"$f":"IF(AC$11=\"\",0,SUM($Z54:AC54)-SUM($Z93:AC93))","v":290000},{"$f":"IF(AD$11=\"\",0,SUM($Z54:AD54)-SUM($Z93:AD93))","v":285000},{"$f":"IF(AE$11=\"\",0,SUM($Z54:AE54)-SUM($Z93:AE93))","v":280000},{"$f":"IF(AF$11=\"\",0,SUM($Z54:AF54)-SUM($Z93:AF93))","v":275000},{"$f":"IF(AG$11=\"\",0,SUM($Z54:AG54)-SUM($Z93:AG93))","v":270000},{"$f":"IF(AH$11=\"\",0,SUM($Z54:AH54)-SUM($Z93:AH93))","v":265000},{"$f":"IF(AI$11=\"\",0,SUM($Z54:AI54)-SUM($Z93:AI93))","v":260000},{"$f":"IF(AJ$11=\"\",0,SUM($Z54:AJ54)-SUM($Z93:AJ93))","v":255000},{"$f":"IF(AK$11=\"\",0,SUM($Z54:AK54)-SUM($Z93:AK93))","v":250000},{"$f":"IF(AL$11=\"\",0,SUM($Z54:AL54)-SUM($Z93:AL93))","v":245000},{"$f":"IF(AM$11=\"\",0,SUM($Z54:AM54)-SUM($Z93:AM93))","v":240000},{"$f":"IF(AN$11=\"\",0,SUM($Z54:AN54)-SUM($Z93:AN93))","v":235000},{"$f":"IF(AO$11=\"\",0,SUM($Z54:AO54)-SUM($Z93:AO93))","v":230000},{"$f":"IF(AP$11=\"\",0,SUM($Z54:AP54)-SUM($Z93:AP93))","v":225000},{"$f":"IF(AQ$11=\"\",0,SUM($Z54:AQ54)-SUM($Z93:AQ93))","v":220000},{"$f":"IF(AR$11=\"\",0,SUM($Z54:AR54)-SUM($Z93:AR93))","v":215000},{"$f":"IF(AS$11=\"\",0,SUM($Z54:AS54)-SUM($Z93:AS93))","v":210000},{"$f":"IF(AT$11=\"\",0,SUM($Z54:AT54)-SUM($Z93:AT93))","v":205000},{"$f":"IF(AU$11=\"\",0,SUM($Z54:AU54)-SUM($Z93:AU93))","v":200000},{"$f":"IF(AV$11=\"\",0,SUM($Z54:AV54)-SUM($Z93:AV93))","v":195000},{"$f":"IF(AW$11=\"\",0,SUM($Z54:AW54)-SUM($Z93:AW93))","v":190000},{"$f":"IF(AX$11=\"\",0,SUM($Z54:AX54)-SUM($Z93:AX93))","v":185000},{"$f":"IF(AY$11=\"\",0,SUM($Z54:AY54)-SUM($Z93:AY93))","v":180000},{"$f":"IF(AZ$11=\"\",0,SUM($Z54:AZ54)-SUM($Z93:AZ93))","v":175000},{"$f":"IF(BA$11=\"\",0,SUM($Z54:BA54)-SUM($Z93:BA93))","v":170000},{"$f":"IF(BB$11=\"\",0,SUM($Z54:BB54)-SUM($Z93:BB93))","v":165000},{"$f":"IF(BC$11=\"\",0,SUM($Z54:BC54)-SUM($Z93:BC93))","v":160000},{"$f":"IF(BD$11=\"\",0,SUM($Z54:BD54)-SUM($Z93:BD93))","v":155000},{"$f":"IF(BE$11=\"\",0,SUM($Z54:BE54)-SUM($Z93:BE93))","v":150000},{"$f":"IF(BF$11=\"\",0,SUM($Z54:BF54)-SUM($Z93:BF93))","v":145000},{"$f":"IF(BG$11=\"\",0,SUM($Z54:BG54)-SUM($Z93:BG93))","v":140000},{"$f":"IF(BH$11=\"\",0,SUM($Z54:BH54)-SUM($Z93:BH93))","v":135000},{"$f":"IF(BI$11=\"\",0,SUM($Z54:BI54)-SUM($Z93:BI93))","v":130000},{"$f":"IF(BJ$11=\"\",0,SUM($Z54:BJ54)-SUM($Z93:BJ93))","v":125000},{"$f":"IF(BK$11=\"\",0,SUM($Z54:BK54)-SUM($Z93:BK93))","v":120000},{"$f":"IF(BL$11=\"\",0,SUM($Z54:BL54)-SUM($Z93:BL93))","v":115000},{"$f":"IF(BM$11=\"\",0,SUM($Z54:BM54)-SUM($Z93:BM93))","v":110000},{"$f":"IF(BN$11=\"\",0,SUM($Z54:BN54)-SUM($Z93:BN93))","v":105000},{"$f":"IF(BO$11=\"\",0,SUM($Z54:BO54)-SUM($Z93:BO93))","v":100000},{"$f":"IF(BP$11=\"\",0,SUM($Z54:BP54)-SUM($Z93:BP93))","v":95000},{"$f":"IF(BQ$11=\"\",0,SUM($Z54:BQ54)-SUM($Z93:BQ93))","v":90000},{"$f":"IF(BR$11=\"\",0,SUM($Z54:BR54)-SUM($Z93:BR93))","v":85000},{"$f":"IF(BS$11=\"\",0,SUM($Z54:BS54)-SUM($Z93:BS93))","v":80000},{"$f":"IF(BT$11=\"\",0,SUM($Z54:BT54)-SUM($Z93:BT93))","v":75000},{"$f":"IF(BU$11=\"\",0,SUM($Z54:BU54)-SUM($Z93:BU93))","v":70000},{"$f":"IF(BV$11=\"\",0,SUM($Z54:BV54)-SUM($Z93:BV93))","v":65000},{"$f":"IF(BW$11=\"\",0,SUM($Z54:BW54)-SUM($Z93:BW93))","v":60000},{"$f":"IF(BX$11=\"\",0,SUM($Z54:BX54)-SUM($Z93:BX93))","v":55000},{"$f":"IF(BY$11=\"\",0,SUM($Z54:BY54)-SUM($Z93:BY93))","v":50000},{"$f":"IF(BZ$11=\"\",0,SUM($Z54:BZ54)-SUM($Z93:BZ93))","v":45000},{"$f":"IF(CA$11=\"\",0,SUM($Z54:CA54)-SUM($Z93:CA93))","v":40000},{"$f":"IF(CB$11=\"\",0,SUM($Z54:CB54)-SUM($Z93:CB93))","v":35000},{"$f":"IF(CC$11=\"\",0,SUM($Z54:CC54)-SUM($Z93:CC93))","v":30000},{"$f":"IF(CD$11=\"\",0,SUM($Z54:CD54)-SUM($Z93:CD93))","v":25000},{"$f":"IF(CE$11=\"\",0,SUM($Z54:CE54)-SUM($Z93:CE93))","v":20000},{"$f":"IF(CF$11=\"\",0,SUM($Z54:CF54)-SUM($Z93:CF93))","v":15000},{"$f":"IF(CG$11=\"\",0,SUM($Z54:CG54)-SUM($Z93:CG93))","v":10000},{"$f":"IF(CH$11=\"\",0,SUM($Z54:CH54)-SUM($Z93:CH93))","v":5000},{"$f":"IF(CI$11=\"\",0,SUM($Z54:CI54)-SUM($Z93:CI93))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z54:CJ54)-SUM($Z93:CJ93))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z54:CK54)-SUM($Z93:CK93))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z54:CL54)-SUM($Z93:CL93))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z54:CM54)-SUM($Z93:CM93))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z54:CN54)-SUM($Z93:CN93))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z54:CO54)-SUM($Z93:CO93))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z54:CP54)-SUM($Z93:CP93))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z54:CQ54)-SUM($Z93:CQ93))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z54:CR54)-SUM($Z93:CR93))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z54:CS54)-SUM($Z93:CS93))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z54:CT54)-SUM($Z93:CT93))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z54:CU54)-SUM($Z93:CU93))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X111-($X59-$X98))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z59:AA59)-SUM($Z98:AA98))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z59:AB59)-SUM($Z98:AB98))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z59:AC59)-SUM($Z98:AC98))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z59:AD59)-SUM($Z98:AD98))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z59:AE59)-SUM($Z98:AE98))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z59:AF59)-SUM($Z98:AF98))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z59:AG59)-SUM($Z98:AG98))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z59:AH59)-SUM($Z98:AH98))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z59:AI59)-SUM($Z98:AI98))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z59:AJ59)-SUM($Z98:AJ98))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z59:AK59)-SUM($Z98:AK98))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z59:AL59)-SUM($Z98:AL98))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z59:AM59)-SUM($Z98:AM98))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z59:AN59)-SUM($Z98:AN98))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z59:AO59)-SUM($Z98:AO98))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z59:AP59)-SUM($Z98:AP98))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z59:AQ59)-SUM($Z98:AQ98))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z59:AR59)-SUM($Z98:AR98))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z59:AS59)-SUM($Z98:AS98))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z59:AT59)-SUM($Z98:AT98))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z59:AU59)-SUM($Z98:AU98))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z59:AV59)-SUM($Z98:AV98))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z59:AW59)-SUM($Z98:AW98))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z59:AX59)-SUM($Z98:AX98))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z59:AY59)-SUM($Z98:AY98))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z59:AZ59)-SUM($Z98:AZ98))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z59:BA59)-SUM($Z98:BA98))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z59:BB59)-SUM($Z98:BB98))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z59:BC59)-SUM($Z98:BC98))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z59:BD59)-SUM($Z98:BD98))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z59:BE59)-SUM($Z98:BE98))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z59:BF59)-SUM($Z98:BF98))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z59:BG59)-SUM($Z98:BG98))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z59:BH59)-SUM($Z98:BH98))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z59:BI59)-SUM($Z98:BI98))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z59:BJ59)-SUM($Z98:BJ98))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z59:BK59)-SUM($Z98:BK98))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z59:BL59)-SUM($Z98:BL98))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z59:BM59)-SUM($Z98:BM98))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z59:BN59)-SUM($Z98:BN98))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z59:BO59)-SUM($Z98:BO98))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z59:BP59)-SUM($Z98:BP98))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z59:BQ59)-SUM($Z98:BQ98))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z59:BR59)-SUM($Z98:BR98))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z59:BS59)-SUM($Z98:BS98))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z59:BT59)-SUM($Z98:BT98))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z59:BU59)-SUM($Z98:BU98))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z59:BV59)-SUM($Z98:BV98))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z59:BW59)-SUM($Z98:BW98))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z59:BX59)-SUM($Z98:BX98))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z59:BY59)-SUM($Z98:BY98))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z59:BZ59)-SUM($Z98:BZ98))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z59:CA59)-SUM($Z98:CA98))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z59:CB59)-SUM($Z98:CB98))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z59:CC59)-SUM($Z98:CC98))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z59:CD59)-SUM($Z98:CD98))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z59:CE59)-SUM($Z98:CE98))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z59:CF59)-SUM($Z98:CF98))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z59:CG59)-SUM($Z98:CG98))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z59:CH59)-SUM($Z98:CH98))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z59:CI59)-SUM($Z98:CI98))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z59:CJ59)-SUM($Z98:CJ98))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z59:CK59)-SUM($Z98:CK98))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z59:CL59)-SUM($Z98:CL98))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z59:CM59)-SUM($Z98:CM98))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z59:CN59)-SUM($Z98:CN98))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z59:CO59)-SUM($Z98:CO98))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z59:CP59)-SUM($Z98:CP98))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z59:CQ59)-SUM($Z98:CQ98))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z59:CR59)-SUM($Z98:CR98))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z59:CS59)-SUM($Z98:CS98))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z59:CT59)-SUM($Z98:CT98))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z59:CU59)-SUM($Z98:CU98))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU20","v":"Оборудование для РЦ"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AA$60,IF($Q121=Lists!$BW$17,Macro!AA$78,IF($Q121=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AB$60,IF($Q121=Lists!$BW$17,Macro!AB$78,IF($Q121=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AC$60,IF($Q121=Lists!$BW$17,Macro!AC$78,IF($Q121=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AD$60,IF($Q121=Lists!$BW$17,Macro!AD$78,IF($Q121=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AE$60,IF($Q121=Lists!$BW$17,Macro!AE$78,IF($Q121=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AF$60,IF($Q121=Lists!$BW$17,Macro!AF$78,IF($Q121=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AG$60,IF($Q121=Lists!$BW$17,Macro!AG$78,IF($Q121=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AH$60,IF($Q121=Lists!$BW$17,Macro!AH$78,IF($Q121=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AI$60,IF($Q121=Lists!$BW$17,Macro!AI$78,IF($Q121=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AJ$60,IF($Q121=Lists!$BW$17,Macro!AJ$78,IF($Q121=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AK$60,IF($Q121=Lists!$BW$17,Macro!AK$78,IF($Q121=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AL$60,IF($Q121=Lists!$BW$17,Macro!AL$78,IF($Q121=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AM$60,IF($Q121=Lists!$BW$17,Macro!AM$78,IF($Q121=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AN$60,IF($Q121=Lists!$BW$17,Macro!AN$78,IF($Q121=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AO$60,IF($Q121=Lists!$BW$17,Macro!AO$78,IF($Q121=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AP$60,IF($Q121=Lists!$BW$17,Macro!AP$78,IF($Q121=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AQ$60,IF($Q121=Lists!$BW$17,Macro!AQ$78,IF($Q121=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AR$60,IF($Q121=Lists!$BW$17,Macro!AR$78,IF($Q121=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AS$60,IF($Q121=Lists!$BW$17,Macro!AS$78,IF($Q121=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AT$60,IF($Q121=Lists!$BW$17,Macro!AT$78,IF($Q121=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AU$60,IF($Q121=Lists!$BW$17,Macro!AU$78,IF($Q121=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AV$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AV$60,IF($Q121=Lists!$BW$17,Macro!AV$78,IF($Q121=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AW$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AW$60,IF($Q121=Lists!$BW$17,Macro!AW$78,IF($Q121=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AX$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AX$60,IF($Q121=Lists!$BW$17,Macro!AX$78,IF($Q121=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AY$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AY$60,IF($Q121=Lists!$BW$17,Macro!AY$78,IF($Q121=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AZ$60,IF($Q121=Lists!$BW$17,Macro!AZ$78,IF($Q121=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BA$60,IF($Q121=Lists!$BW$17,Macro!BA$78,IF($Q121=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BB$60,IF($Q121=Lists!$BW$17,Macro!BB$78,IF($Q121=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BC$60,IF($Q121=Lists!$BW$17,Macro!BC$78,IF($Q121=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BD$60,IF($Q121=Lists!$BW$17,Macro!BD$78,IF($Q121=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BE$60,IF($Q121=Lists!$BW$17,Macro!BE$78,IF($Q121=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BF$60,IF($Q121=Lists!$BW$17,Macro!BF$78,IF($Q121=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BG$60,IF($Q121=Lists!$BW$17,Macro!BG$78,IF($Q121=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BH$60,IF($Q121=Lists!$BW$17,Macro!BH$78,IF($Q121=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BI$60,IF($Q121=Lists!$BW$17,Macro!BI$78,IF($Q121=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BJ$60,IF($Q121=Lists!$BW$17,Macro!BJ$78,IF($Q121=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BK$60,IF($Q121=Lists!$BW$17,Macro!BK$78,IF($Q121=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BL$60,IF($Q121=Lists!$BW$17,Macro!BL$78,IF($Q121=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BM$60,IF($Q121=Lists!$BW$17,Macro!BM$78,IF($Q121=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BN$60,IF($Q121=Lists!$BW$17,Macro!BN$78,IF($Q121=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BO$60,IF($Q121=Lists!$BW$17,Macro!BO$78,IF($Q121=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BP$60,IF($Q121=Lists!$BW$17,Macro!BP$78,IF($Q121=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BQ$60,IF($Q121=Lists!$BW$17,Macro!BQ$78,IF($Q121=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BR$60,IF($Q121=Lists!$BW$17,Macro!BR$78,IF($Q121=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BS$60,IF($Q121=Lists!$BW$17,Macro!BS$78,IF($Q121=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BT$60,IF($Q121=Lists!$BW$17,Macro!BT$78,IF($Q121=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BU$60,IF($Q121=Lists!$BW$17,Macro!BU$78,IF($Q121=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BV$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BV$60,IF($Q121=Lists!$BW$17,Macro!BV$78,IF($Q121=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BW$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BW$60,IF($Q121=Lists!$BW$17,Macro!BW$78,IF($Q121=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BX$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BX$60,IF($Q121=Lists!$BW$17,Macro!BX$78,IF($Q121=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BY$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BY$60,IF($Q121=Lists!$BW$17,Macro!BY$78,IF($Q121=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BZ$60,IF($Q121=Lists!$BW$17,Macro!BZ$78,IF($Q121=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CA$60,IF($Q121=Lists!$BW$17,Macro!CA$78,IF($Q121=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CB$60,IF($Q121=Lists!$BW$17,Macro!CB$78,IF($Q121=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CC$60,IF($Q121=Lists!$BW$17,Macro!CC$78,IF($Q121=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CD$60,IF($Q121=Lists!$BW$17,Macro!CD$78,IF($Q121=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CE$60,IF($Q121=Lists!$BW$17,Macro!CE$78,IF($Q121=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CF$60,IF($Q121=Lists!$BW$17,Macro!CF$78,IF($Q121=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CG$60,IF($Q121=Lists!$BW$17,Macro!CG$78,IF($Q121=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CH$60,IF($Q121=Lists!$BW$17,Macro!CH$78,IF($Q121=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CI$60,IF($Q121=Lists!$BW$17,Macro!CI$78,IF($Q121=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CJ$60,IF($Q121=Lists!$BW$17,Macro!CJ$78,IF($Q121=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CK$60,IF($Q121=Lists!$BW$17,Macro!CK$78,IF($Q121=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CL$60,IF($Q121=Lists!$BW$17,Macro!CL$78,IF($Q121=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CM$60,IF($Q121=Lists!$BW$17,Macro!CM$78,IF($Q121=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CN$60,IF($Q121=Lists!$BW$17,Macro!CN$78,IF($Q121=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CO$60,IF($Q121=Lists!$BW$17,Macro!CO$78,IF($Q121=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CP$60,IF($Q121=Lists!$BW$17,Macro!CP$78,IF($Q121=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CQ$60,IF($Q121=Lists!$BW$17,Macro!CQ$78,IF($Q121=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CR$60,IF($Q121=Lists!$BW$17,Macro!CR$78,IF($Q121=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CS$60,IF($Q121=Lists!$BW$17,Macro!CS$78,IF($Q121=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CT$60,IF($Q121=Lists!$BW$17,Macro!CT$78,IF($Q121=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CU$60,IF($Q121=Lists!$BW$17,Macro!CU$78,IF($Q121=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU21","v":"Лицензирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AA$60,IF($Q122=Lists!$BW$17,Macro!AA$78,IF($Q122=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AB$60,IF($Q122=Lists!$BW$17,Macro!AB$78,IF($Q122=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AC$60,IF($Q122=Lists!$BW$17,Macro!AC$78,IF($Q122=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AD$60,IF($Q122=Lists!$BW$17,Macro!AD$78,IF($Q122=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AE$60,IF($Q122=Lists!$BW$17,Macro!AE$78,IF($Q122=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AF$60,IF($Q122=Lists!$BW$17,Macro!AF$78,IF($Q122=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AG$60,IF($Q122=Lists!$BW$17,Macro!AG$78,IF($Q122=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AH$60,IF($Q122=Lists!$BW$17,Macro!AH$78,IF($Q122=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AI$60,IF($Q122=Lists!$BW$17,Macro!AI$78,IF($Q122=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AJ$60,IF($Q122=Lists!$BW$17,Macro!AJ$78,IF($Q122=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AK$60,IF($Q122=Lists!$BW$17,Macro!AK$78,IF($Q122=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AL$60,IF($Q122=Lists!$BW$17,Macro!AL$78,IF($Q122=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AM$60,IF($Q122=Lists!$BW$17,Macro!AM$78,IF($Q122=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AN$60,IF($Q122=Lists!$BW$17,Macro!AN$78,IF($Q122=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AO$60,IF($Q122=Lists!$BW$17,Macro!AO$78,IF($Q122=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AP$60,IF($Q122=Lists!$BW$17,Macro!AP$78,IF($Q122=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AQ$60,IF($Q122=Lists!$BW$17,Macro!AQ$78,IF($Q122=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AR$60,IF($Q122=Lists!$BW$17,Macro!AR$78,IF($Q122=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AS$60,IF($Q122=Lists!$BW$17,Macro!AS$78,IF($Q122=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AT$60,IF($Q122=Lists!$BW$17,Macro!AT$78,IF($Q122=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AU$60,IF($Q122=Lists!$BW$17,Macro!AU$78,IF($Q122=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AV$60,IF($Q122=Lists!$BW$17,Macro!AV$78,IF($Q122=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AW$60,IF($Q122=Lists!$BW$17,Macro!AW$78,IF($Q122=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AX$60,IF($Q122=Lists!$BW$17,Macro!AX$78,IF($Q122=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AY$60,IF($Q122=Lists!$BW$17,Macro!AY$78,IF($Q122=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AZ$60,IF($Q122=Lists!$BW$17,Macro!AZ$78,IF($Q122=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BA$60,IF($Q122=Lists!$BW$17,Macro!BA$78,IF($Q122=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BB$60,IF($Q122=Lists!$BW$17,Macro!BB$78,IF($Q122=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BC$60,IF($Q122=Lists!$BW$17,Macro!BC$78,IF($Q122=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BD$60,IF($Q122=Lists!$BW$17,Macro!BD$78,IF($Q122=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BE$60,IF($Q122=Lists!$BW$17,Macro!BE$78,IF($Q122=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BF$60,IF($Q122=Lists!$BW$17,Macro!BF$78,IF($Q122=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BG$60,IF($Q122=Lists!$BW$17,Macro!BG$78,IF($Q122=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BH$60,IF($Q122=Lists!$BW$17,Macro!BH$78,IF($Q122=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BI$60,IF($Q122=Lists!$BW$17,Macro!BI$78,IF($Q122=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BJ$60,IF($Q122=Lists!$BW$17,Macro!BJ$78,IF($Q122=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BK$60,IF($Q122=Lists!$BW$17,Macro!BK$78,IF($Q122=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BL$60,IF($Q122=Lists!$BW$17,Macro!BL$78,IF($Q122=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BM$60,IF($Q122=Lists!$BW$17,Macro!BM$78,IF($Q122=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BN$60,IF($Q122=Lists!$BW$17,Macro!BN$78,IF($Q122=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BO$60,IF($Q122=Lists!$BW$17,Macro!BO$78,IF($Q122=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BP$60,IF($Q122=Lists!$BW$17,Macro!BP$78,IF($Q122=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BQ$60,IF($Q122=Lists!$BW$17,Macro!BQ$78,IF($Q122=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BR$60,IF($Q122=Lists!$BW$17,Macro!BR$78,IF($Q122=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BS$60,IF($Q122=Lists!$BW$17,Macro!BS$78,IF($Q122=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BT$60,IF($Q122=Lists!$BW$17,Macro!BT$78,IF($Q122=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BU$60,IF($Q122=Lists!$BW$17,Macro!BU$78,IF($Q122=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BV$60,IF($Q122=Lists!$BW$17,Macro!BV$78,IF($Q122=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BW$60,IF($Q122=Lists!$BW$17,Macro!BW$78,IF($Q122=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BX$60,IF($Q122=Lists!$BW$17,Macro!BX$78,IF($Q122=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BY$60,IF($Q122=Lists!$BW$17,Macro!BY$78,IF($Q122=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BZ$60,IF($Q122=Lists!$BW$17,Macro!BZ$78,IF($Q122=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CA$60,IF($Q122=Lists!$BW$17,Macro!CA$78,IF($Q122=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CB$60,IF($Q122=Lists!$BW$17,Macro!CB$78,IF($Q122=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CC$60,IF($Q122=Lists!$BW$17,Macro!CC$78,IF($Q122=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CD$60,IF($Q122=Lists!$BW$17,Macro!CD$78,IF($Q122=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CE$60,IF($Q122=Lists!$BW$17,Macro!CE$78,IF($Q122=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CF$60,IF($Q122=Lists!$BW$17,Macro!CF$78,IF($Q122=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CG$60,IF($Q122=Lists!$BW$17,Macro!CG$78,IF($Q122=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CH$60,IF($Q122=Lists!$BW$17,Macro!CH$78,IF($Q122=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CI$60,IF($Q122=Lists!$BW$17,Macro!CI$78,IF($Q122=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CJ$60,IF($Q122=Lists!$BW$17,Macro!CJ$78,IF($Q122=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CK$60,IF($Q122=Lists!$BW$17,Macro!CK$78,IF($Q122=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CL$60,IF($Q122=Lists!$BW$17,Macro!CL$78,IF($Q122=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CM$60,IF($Q122=Lists!$BW$17,Macro!CM$78,IF($Q122=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CN$60,IF($Q122=Lists!$BW$17,Macro!CN$78,IF($Q122=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CO$60,IF($Q122=Lists!$BW$17,Macro!CO$78,IF($Q122=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CP$60,IF($Q122=Lists!$BW$17,Macro!CP$78,IF($Q122=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CQ$60,IF($Q122=Lists!$BW$17,Macro!CQ$78,IF($Q122=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CR$60,IF($Q122=Lists!$BW$17,Macro!CR$78,IF($Q122=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CS$60,IF($Q122=Lists!$BW$17,Macro!CS$78,IF($Q122=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CT$60,IF($Q122=Lists!$BW$17,Macro!CT$78,IF($Q122=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CU$60,IF($Q122=Lists!$BW$17,Macro!CU$78,IF($Q122=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},"План-график переменных капзатрат на одну точку",null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,{"$f":"IF(ABS(X132-SUM(Q133:Q143))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z132:$CV132)","v":6300000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q133:$Q143,AA133:AA143))","v":280000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q133:$Q143,AB133:AB143))","v":3050000},2770000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q133:$Q143,CN133:CN143))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY20","v":"Охранная и пожарная сигнализации"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",500000,null,{"$f":"IF(G137<>0,1,IF(OR($Q137=\"\",$Q137=0),0,IF($R137=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H137))),$Q137)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z137:$CV137)","v":1},"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY21","v":"Оргтехника, кассовая техника и ПО"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",400000,null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z138:$CV138)","v":1},"*",null,null,0.4,0.4,0.2]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X144=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z144:$CV144)","v":0},null,null,{"$f":"AA145-AA132","v":0},{"$f":"AB145-AB132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN145-CN132","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY17","v":"Торговое пространство"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z147:$CV147)","v":1500000},null,null,{"$f":"IF(AA$11=\"\",0,$Q134*AA134)","v":0},750000,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q134*CM134)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,null,null,null,{"$f":"IF($R152=\"^\",IF(COUNTIF(Lists!$13:$13,H152)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY22","v":"Автомобиль"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z152:$CV152)","v":600000},null,null,{"$f":"IF(AA$11=\"\",0,$Q139*AA139)","v":0},240000,240000,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q139*CM139)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY23","v":"Переменные капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z153:$CV153)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q140*AA140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q140*CM140)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},"Обратное распределение переменных капзатрат одной точки"]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY20","v":"Охранная и пожарная сигнализации"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z163:$CV163)","v":500000},null,null,{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CS$15)","v":250000},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CT$15)","v":250000},{"$f":"SUMIFS($Z150:$CV150,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY25","v":"Переменные капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z168:$CV168)","v":0},null,null,{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z155:$CV155,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY18","v":"Подсобные помещения"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z174:$CV174)","v":700000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z148:AA148),0),IF($Q174=Lists!$BS$17,IF(AND(AA148>0,SUM(AB148:$CV148)=0),SUM($Z148:AA148),0),AA148)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z148:AB148),0),IF($Q174=Lists!$BS$17,IF(AND(AB148>0,SUM(AC148:$CV148)=0),SUM($Z148:AB148),0),AB148)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z148:AC148),0),IF($Q174=Lists!$BS$17,IF(AND(AC148>0,SUM(AD148:$CV148)=0),SUM($Z148:AC148),0),AC148)))","v":700000},{"$f":"IF(AD$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z148:AD148),0),IF($Q174=Lists!$BS$17,IF(AND(AD148>0,SUM(AE148:$CV148)=0),SUM($Z148:AD148),0),AD148)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z148:AE148),0),IF($Q174=Lists!$BS$17,IF(AND(AE148>0,SUM(AF148:$CV148)=0),SUM($Z148:AE148),0),AE148)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z148:AF148),0),IF($Q174=Lists!$BS$17,IF(AND(AF148>0,SUM(AG148:$CV148)=0),SUM($Z148:AF148),0),AF148)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z148:AG148),0),IF($Q174=Lists!$BS$17,IF(AND(AG148>0,SUM(AH148:$CV148)=0),SUM($Z148:AG148),0),AG148)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z148:AH148),0),IF($Q174=Lists!$BS$17,IF(AND(AH148>0,SUM(AI148:$CV148)=0),SUM($Z148:AH148),0),AH148)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z148:AI148),0),IF($Q174=Lists!$BS$17,IF(AND(AI148>0,SUM(AJ148:$CV148)=0),SUM($Z148:AI148),0),AI148)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z148:AJ148),0),IF($Q174=Lists!$BS$17,IF(AND(AJ148>0,SUM(AK148:$CV148)=0),SUM($Z148:AJ148),0),AJ148)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z148:AK148),0),IF($Q174=Lists!$BS$17,IF(AND(AK148>0,SUM(AL148:$CV148)=0),SUM($Z148:AK148),0),AK148)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z148:AL148),0),IF($Q174=Lists!$BS$17,IF(AND(AL148>0,SUM(AM148:$CV148)=0),SUM($Z148:AL148),0),AL148)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z148:AM148),0),IF($Q174=Lists!$BS$17,IF(AND(AM148>0,SUM(AN148:$CV148)=0),SUM($Z148:AM148),0),AM148)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z148:AN148),0),IF($Q174=Lists!$BS$17,IF(AND(AN148>0,SUM(AO148:$CV148)=0),SUM($Z148:AN148),0),AN148)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z148:AO148),0),IF($Q174=Lists!$BS$17,IF(AND(AO148>0,SUM(AP148:$CV148)=0),SUM($Z148:AO148),0),AO148)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z148:AP148),0),IF($Q174=Lists!$BS$17,IF(AND(AP148>0,SUM(AQ148:$CV148)=0),SUM($Z148:AP148),0),AP148)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z148:AQ148),0),IF($Q174=Lists!$BS$17,IF(AND(AQ148>0,SUM(AR148:$CV148)=0),SUM($Z148:AQ148),0),AQ148)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z148:AR148),0),IF($Q174=Lists!$BS$17,IF(AND(AR148>0,SUM(AS148:$CV148)=0),SUM($Z148:AR148),0),AR148)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z148:AS148),0),IF($Q174=Lists!$BS$17,IF(AND(AS148>0,SUM(AT148:$CV148)=0),SUM($Z148:AS148),0),AS148)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z148:AT148),0),IF($Q174=Lists!$BS$17,IF(AND(AT148>0,SUM(AU148:$CV148)=0),SUM($Z148:AT148),0),AT148)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z148:AU148),0),IF($Q174=Lists!$BS$17,IF(AND(AU148>0,SUM(AV148:$CV148)=0),SUM($Z148:AU148),0),AU148)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z148:AV148),0),IF($Q174=Lists!$BS$17,IF(AND(AV148>0,SUM(AW148:$CV148)=0),SUM($Z148:AV148),0),AV148)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z148:AW148),0),IF($Q174=Lists!$BS$17,IF(AND(AW148>0,SUM(AX148:$CV148)=0),SUM($Z148:AW148),0),AW148)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z148:AX148),0),IF($Q174=Lists!$BS$17,IF(AND(AX148>0,SUM(AY148:$CV148)=0),SUM($Z148:AX148),0),AX148)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z148:AY148),0),IF($Q174=Lists!$BS$17,IF(AND(AY148>0,SUM(AZ148:$CV148)=0),SUM($Z148:AY148),0),AY148)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z148:AZ148),0),IF($Q174=Lists!$BS$17,IF(AND(AZ148>0,SUM(BA148:$CV148)=0),SUM($Z148:AZ148),0),AZ148)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z148:BA148),0),IF($Q174=Lists!$BS$17,IF(AND(BA148>0,SUM(BB148:$CV148)=0),SUM($Z148:BA148),0),BA148)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z148:BB148),0),IF($Q174=Lists!$BS$17,IF(AND(BB148>0,SUM(BC148:$CV148)=0),SUM($Z148:BB148),0),BB148)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z148:BC148),0),IF($Q174=Lists!$BS$17,IF(AND(BC148>0,SUM(BD148:$CV148)=0),SUM($Z148:BC148),0),BC148)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z148:BD148),0),IF($Q174=Lists!$BS$17,IF(AND(BD148>0,SUM(BE148:$CV148)=0),SUM($Z148:BD148),0),BD148)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z148:BE148),0),IF($Q174=Lists!$BS$17,IF(AND(BE148>0,SUM(BF148:$CV148)=0),SUM($Z148:BE148),0),BE148)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z148:BF148),0),IF($Q174=Lists!$BS$17,IF(AND(BF148>0,SUM(BG148:$CV148)=0),SUM($Z148:BF148),0),BF148)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z148:BG148),0),IF($Q174=Lists!$BS$17,IF(AND(BG148>0,SUM(BH148:$CV148)=0),SUM($Z148:BG148),0),BG148)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z148:BH148),0),IF($Q174=Lists!$BS$17,IF(AND(BH148>0,SUM(BI148:$CV148)=0),SUM($Z148:BH148),0),BH148)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z148:BI148),0),IF($Q174=Lists!$BS$17,IF(AND(BI148>0,SUM(BJ148:$CV148)=0),SUM($Z148:BI148),0),BI148)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z148:BJ148),0),IF($Q174=Lists!$BS$17,IF(AND(BJ148>0,SUM(BK148:$CV148)=0),SUM($Z148:BJ148),0),BJ148)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z148:BK148),0),IF($Q174=Lists!$BS$17,IF(AND(BK148>0,SUM(BL148:$CV148)=0),SUM($Z148:BK148),0),BK148)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z148:BL148),0),IF($Q174=Lists!$BS$17,IF(AND(BL148>0,SUM(BM148:$CV148)=0),SUM($Z148:BL148),0),BL148)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z148:BM148),0),IF($Q174=Lists!$BS$17,IF(AND(BM148>0,SUM(BN148:$CV148)=0),SUM($Z148:BM148),0),BM148)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z148:BN148),0),IF($Q174=Lists!$BS$17,IF(AND(BN148>0,SUM(BO148:$CV148)=0),SUM($Z148:BN148),0),BN148)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z148:BO148),0),IF($Q174=Lists!$BS$17,IF(AND(BO148>0,SUM(BP148:$CV148)=0),SUM($Z148:BO148),0),BO148)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z148:BP148),0),IF($Q174=Lists!$BS$17,IF(AND(BP148>0,SUM(BQ148:$CV148)=0),SUM($Z148:BP148),0),BP148)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z148:BQ148),0),IF($Q174=Lists!$BS$17,IF(AND(BQ148>0,SUM(BR148:$CV148)=0),SUM($Z148:BQ148),0),BQ148)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z148:BR148),0),IF($Q174=Lists!$BS$17,IF(AND(BR148>0,SUM(BS148:$CV148)=0),SUM($Z148:BR148),0),BR148)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z148:BS148),0),IF($Q174=Lists!$BS$17,IF(AND(BS148>0,SUM(BT148:$CV148)=0),SUM($Z148:BS148),0),BS148)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z148:BT148),0),IF($Q174=Lists!$BS$17,IF(AND(BT148>0,SUM(BU148:$CV148)=0),SUM($Z148:BT148),0),BT148)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z148:BU148),0),IF($Q174=Lists!$BS$17,IF(AND(BU148>0,SUM(BV148:$CV148)=0),SUM($Z148:BU148),0),BU148)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z148:BV148),0),IF($Q174=Lists!$BS$17,IF(AND(BV148>0,SUM(BW148:$CV148)=0),SUM($Z148:BV148),0),BV148)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z148:BW148),0),IF($Q174=Lists!$BS$17,IF(AND(BW148>0,SUM(BX148:$CV148)=0),SUM($Z148:BW148),0),BW148)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z148:BX148),0),IF($Q174=Lists!$BS$17,IF(AND(BX148>0,SUM(BY148:$CV148)=0),SUM($Z148:BX148),0),BX148)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z148:BY148),0),IF($Q174=Lists!$BS$17,IF(AND(BY148>0,SUM(BZ148:$CV148)=0),SUM($Z148:BY148),0),BY148)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z148:BZ148),0),IF($Q174=Lists!$BS$17,IF(AND(BZ148>0,SUM(CA148:$CV148)=0),SUM($Z148:BZ148),0),BZ148)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z148:CA148),0),IF($Q174=Lists!$BS$17,IF(AND(CA148>0,SUM(CB148:$CV148)=0),SUM($Z148:CA148),0),CA148)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z148:CB148),0),IF($Q174=Lists!$BS$17,IF(AND(CB148>0,SUM(CC148:$CV148)=0),SUM($Z148:CB148),0),CB148)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z148:CC148),0),IF($Q174=Lists!$BS$17,IF(AND(CC148>0,SUM(CD148:$CV148)=0),SUM($Z148:CC148),0),CC148)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z148:CD148),0),IF($Q174=Lists!$BS$17,IF(AND(CD148>0,SUM(CE148:$CV148)=0),SUM($Z148:CD148),0),CD148)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z148:CE148),0),IF($Q174=Lists!$BS$17,IF(AND(CE148>0,SUM(CF148:$CV148)=0),SUM($Z148:CE148),0),CE148)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z148:CF148),0),IF($Q174=Lists!$BS$17,IF(AND(CF148>0,SUM(CG148:$CV148)=0),SUM($Z148:CF148),0),CF148)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z148:CG148),0),IF($Q174=Lists!$BS$17,IF(AND(CG148>0,SUM(CH148:$CV148)=0),SUM($Z148:CG148),0),CG148)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z148:CH148),0),IF($Q174=Lists!$BS$17,IF(AND(CH148>0,SUM(CI148:$CV148)=0),SUM($Z148:CH148),0),CH148)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z148:CI148),0),IF($Q174=Lists!$BS$17,IF(AND(CI148>0,SUM(CJ148:$CV148)=0),SUM($Z148:CI148),0),CI148)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z148:CJ148),0),IF($Q174=Lists!$BS$17,IF(AND(CJ148>0,SUM(CK148:$CV148)=0),SUM($Z148:CJ148),0),CJ148)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z148:CK148),0),IF($Q174=Lists!$BS$17,IF(AND(CK148>0,SUM(CL148:$CV148)=0),SUM($Z148:CK148),0),CK148)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z148:CL148),0),IF($Q174=Lists!$BS$17,IF(AND(CL148>0,SUM(CM148:$CV148)=0),SUM($Z148:CL148),0),CL148)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z148:CM148),0),IF($Q174=Lists!$BS$17,IF(AND(CM148>0,SUM(CN148:$CV148)=0),SUM($Z148:CM148),0),CM148)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z148:CN148),0),IF($Q174=Lists!$BS$17,IF(AND(CN148>0,SUM(CO148:$CV148)=0),SUM($Z148:CN148),0),CN148)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z148:CO148),0),IF($Q174=Lists!$BS$17,IF(AND(CO148>0,SUM(CP148:$CV148)=0),SUM($Z148:CO148),0),CO148)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z148:CP148),0),IF($Q174=Lists!$BS$17,IF(AND(CP148>0,SUM(CQ148:$CV148)=0),SUM($Z148:CP148),0),CP148)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z148:CQ148),0),IF($Q174=Lists!$BS$17,IF(AND(CQ148>0,SUM(CR148:$CV148)=0),SUM($Z148:CQ148),0),CQ148)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z148:CR148),0),IF($Q174=Lists!$BS$17,IF(AND(CR148>0,SUM(CS148:$CV148)=0),SUM($Z148:CR148),0),CR148)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z148:CS148),0),IF($Q174=Lists!$BS$17,IF(AND(CS148>0,SUM(CT148:$CV148)=0),SUM($Z148:CS148),0),CS148)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z148:CT148),0),IF($Q174=Lists!$BS$17,IF(AND(CT148>0,SUM(CU148:$CV148)=0),SUM($Z148:CT148),0),CT148)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z148:CU148),0),IF($Q174=Lists!$BS$17,IF(AND(CU148>0,SUM(CV148:$CV148)=0),SUM($Z148:CU148),0),CU148)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY23","v":"Переменные капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G179<>0,1,IF(OR($Q179=\"\",$Q179=0),0,IF($R179=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H179))),$Q179)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z179:$CV179)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z153:AA153),0),IF($Q179=Lists!$BS$17,IF(AND(AA153>0,SUM(AB153:$CV153)=0),SUM($Z153:AA153),0),AA153)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z153:AB153),0),IF($Q179=Lists!$BS$17,IF(AND(AB153>0,SUM(AC153:$CV153)=0),SUM($Z153:AB153),0),AB153)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z153:AC153),0),IF($Q179=Lists!$BS$17,IF(AND(AC153>0,SUM(AD153:$CV153)=0),SUM($Z153:AC153),0),AC153)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z153:AD153),0),IF($Q179=Lists!$BS$17,IF(AND(AD153>0,SUM(AE153:$CV153)=0),SUM($Z153:AD153),0),AD153)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z153:AE153),0),IF($Q179=Lists!$BS$17,IF(AND(AE153>0,SUM(AF153:$CV153)=0),SUM($Z153:AE153),0),AE153)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z153:AF153),0),IF($Q179=Lists!$BS$17,IF(AND(AF153>0,SUM(AG153:$CV153)=0),SUM($Z153:AF153),0),AF153)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z153:AG153),0),IF($Q179=Lists!$BS$17,IF(AND(AG153>0,SUM(AH153:$CV153)=0),SUM($Z153:AG153),0),AG153)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z153:AH153),0),IF($Q179=Lists!$BS$17,IF(AND(AH153>0,SUM(AI153:$CV153)=0),SUM($Z153:AH153),0),AH153)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z153:AI153),0),IF($Q179=Lists!$BS$17,IF(AND(AI153>0,SUM(AJ153:$CV153)=0),SUM($Z153:AI153),0),AI153)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z153:AJ153),0),IF($Q179=Lists!$BS$17,IF(AND(AJ153>0,SUM(AK153:$CV153)=0),SUM($Z153:AJ153),0),AJ153)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z153:AK153),0),IF($Q179=Lists!$BS$17,IF(AND(AK153>0,SUM(AL153:$CV153)=0),SUM($Z153:AK153),0),AK153)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z153:AL153),0),IF($Q179=Lists!$BS$17,IF(AND(AL153>0,SUM(AM153:$CV153)=0),SUM($Z153:AL153),0),AL153)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z153:AM153),0),IF($Q179=Lists!$BS$17,IF(AND(AM153>0,SUM(AN153:$CV153)=0),SUM($Z153:AM153),0),AM153)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z153:AN153),0),IF($Q179=Lists!$BS$17,IF(AND(AN153>0,SUM(AO153:$CV153)=0),SUM($Z153:AN153),0),AN153)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z153:AO153),0),IF($Q179=Lists!$BS$17,IF(AND(AO153>0,SUM(AP153:$CV153)=0),SUM($Z153:AO153),0),AO153)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z153:AP153),0),IF($Q179=Lists!$BS$17,IF(AND(AP153>0,SUM(AQ153:$CV153)=0),SUM($Z153:AP153),0),AP153)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z153:AQ153),0),IF($Q179=Lists!$BS$17,IF(AND(AQ153>0,SUM(AR153:$CV153)=0),SUM($Z153:AQ153),0),AQ153)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z153:AR153),0),IF($Q179=Lists!$BS$17,IF(AND(AR153>0,SUM(AS153:$CV153)=0),SUM($Z153:AR153),0),AR153)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z153:AS153),0),IF($Q179=Lists!$BS$17,IF(AND(AS153>0,SUM(AT153:$CV153)=0),SUM($Z153:AS153),0),AS153)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z153:AT153),0),IF($Q179=Lists!$BS$17,IF(AND(AT153>0,SUM(AU153:$CV153)=0),SUM($Z153:AT153),0),AT153)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z153:AU153),0),IF($Q179=Lists!$BS$17,IF(AND(AU153>0,SUM(AV153:$CV153)=0),SUM($Z153:AU153),0),AU153)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z153:AV153),0),IF($Q179=Lists!$BS$17,IF(AND(AV153>0,SUM(AW153:$CV153)=0),SUM($Z153:AV153),0),AV153)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z153:AW153),0),IF($Q179=Lists!$BS$17,IF(AND(AW153>0,SUM(AX153:$CV153)=0),SUM($Z153:AW153),0),AW153)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z153:AX153),0),IF($Q179=Lists!$BS$17,IF(AND(AX153>0,SUM(AY153:$CV153)=0),SUM($Z153:AX153),0),AX153)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z153:AY153),0),IF($Q179=Lists!$BS$17,IF(AND(AY153>0,SUM(AZ153:$CV153)=0),SUM($Z153:AY153),0),AY153)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z153:AZ153),0),IF($Q179=Lists!$BS$17,IF(AND(AZ153>0,SUM(BA153:$CV153)=0),SUM($Z153:AZ153),0),AZ153)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z153:BA153),0),IF($Q179=Lists!$BS$17,IF(AND(BA153>0,SUM(BB153:$CV153)=0),SUM($Z153:BA153),0),BA153)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z153:BB153),0),IF($Q179=Lists!$BS$17,IF(AND(BB153>0,SUM(BC153:$CV153)=0),SUM($Z153:BB153),0),BB153)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z153:BC153),0),IF($Q179=Lists!$BS$17,IF(AND(BC153>0,SUM(BD153:$CV153)=0),SUM($Z153:BC153),0),BC153)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z153:BD153),0),IF($Q179=Lists!$BS$17,IF(AND(BD153>0,SUM(BE153:$CV153)=0),SUM($Z153:BD153),0),BD153)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z153:BE153),0),IF($Q179=Lists!$BS$17,IF(AND(BE153>0,SUM(BF153:$CV153)=0),SUM($Z153:BE153),0),BE153)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z153:BF153),0),IF($Q179=Lists!$BS$17,IF(AND(BF153>0,SUM(BG153:$CV153)=0),SUM($Z153:BF153),0),BF153)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z153:BG153),0),IF($Q179=Lists!$BS$17,IF(AND(BG153>0,SUM(BH153:$CV153)=0),SUM($Z153:BG153),0),BG153)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z153:BH153),0),IF($Q179=Lists!$BS$17,IF(AND(BH153>0,SUM(BI153:$CV153)=0),SUM($Z153:BH153),0),BH153)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z153:BI153),0),IF($Q179=Lists!$BS$17,IF(AND(BI153>0,SUM(BJ153:$CV153)=0),SUM($Z153:BI153),0),BI153)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z153:BJ153),0),IF($Q179=Lists!$BS$17,IF(AND(BJ153>0,SUM(BK153:$CV153)=0),SUM($Z153:BJ153),0),BJ153)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z153:BK153),0),IF($Q179=Lists!$BS$17,IF(AND(BK153>0,SUM(BL153:$CV153)=0),SUM($Z153:BK153),0),BK153)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z153:BL153),0),IF($Q179=Lists!$BS$17,IF(AND(BL153>0,SUM(BM153:$CV153)=0),SUM($Z153:BL153),0),BL153)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z153:BM153),0),IF($Q179=Lists!$BS$17,IF(AND(BM153>0,SUM(BN153:$CV153)=0),SUM($Z153:BM153),0),BM153)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z153:BN153),0),IF($Q179=Lists!$BS$17,IF(AND(BN153>0,SUM(BO153:$CV153)=0),SUM($Z153:BN153),0),BN153)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z153:BO153),0),IF($Q179=Lists!$BS$17,IF(AND(BO153>0,SUM(BP153:$CV153)=0),SUM($Z153:BO153),0),BO153)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z153:BP153),0),IF($Q179=Lists!$BS$17,IF(AND(BP153>0,SUM(BQ153:$CV153)=0),SUM($Z153:BP153),0),BP153)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z153:BQ153),0),IF($Q179=Lists!$BS$17,IF(AND(BQ153>0,SUM(BR153:$CV153)=0),SUM($Z153:BQ153),0),BQ153)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z153:BR153),0),IF($Q179=Lists!$BS$17,IF(AND(BR153>0,SUM(BS153:$CV153)=0),SUM($Z153:BR153),0),BR153)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z153:BS153),0),IF($Q179=Lists!$BS$17,IF(AND(BS153>0,SUM(BT153:$CV153)=0),SUM($Z153:BS153),0),BS153)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z153:BT153),0),IF($Q179=Lists!$BS$17,IF(AND(BT153>0,SUM(BU153:$CV153)=0),SUM($Z153:BT153),0),BT153)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z153:BU153),0),IF($Q179=Lists!$BS$17,IF(AND(BU153>0,SUM(BV153:$CV153)=0),SUM($Z153:BU153),0),BU153)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z153:BV153),0),IF($Q179=Lists!$BS$17,IF(AND(BV153>0,SUM(BW153:$CV153)=0),SUM($Z153:BV153),0),BV153)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z153:BW153),0),IF($Q179=Lists!$BS$17,IF(AND(BW153>0,SUM(BX153:$CV153)=0),SUM($Z153:BW153),0),BW153)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z153:BX153),0),IF($Q179=Lists!$BS$17,IF(AND(BX153>0,SUM(BY153:$CV153)=0),SUM($Z153:BX153),0),BX153)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z153:BY153),0),IF($Q179=Lists!$BS$17,IF(AND(BY153>0,SUM(BZ153:$CV153)=0),SUM($Z153:BY153),0),BY153)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z153:BZ153),0),IF($Q179=Lists!$BS$17,IF(AND(BZ153>0,SUM(CA153:$CV153)=0),SUM($Z153:BZ153),0),BZ153)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z153:CA153),0),IF($Q179=Lists!$BS$17,IF(AND(CA153>0,SUM(CB153:$CV153)=0),SUM($Z153:CA153),0),CA153)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z153:CB153),0),IF($Q179=Lists!$BS$17,IF(AND(CB153>0,SUM(CC153:$CV153)=0),SUM($Z153:CB153),0),CB153)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z153:CC153),0),IF($Q179=Lists!$BS$17,IF(AND(CC153>0,SUM(CD153:$CV153)=0),SUM($Z153:CC153),0),CC153)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z153:CD153),0),IF($Q179=Lists!$BS$17,IF(AND(CD153>0,SUM(CE153:$CV153)=0),SUM($Z153:CD153),0),CD153)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z153:CE153),0),IF($Q179=Lists!$BS$17,IF(AND(CE153>0,SUM(CF153:$CV153)=0),SUM($Z153:CE153),0),CE153)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z153:CF153),0),IF($Q179=Lists!$BS$17,IF(AND(CF153>0,SUM(CG153:$CV153)=0),SUM($Z153:CF153),0),CF153)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z153:CG153),0),IF($Q179=Lists!$BS$17,IF(AND(CG153>0,SUM(CH153:$CV153)=0),SUM($Z153:CG153),0),CG153)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z153:CH153),0),IF($Q179=Lists!$BS$17,IF(AND(CH153>0,SUM(CI153:$CV153)=0),SUM($Z153:CH153),0),CH153)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z153:CI153),0),IF($Q179=Lists!$BS$17,IF(AND(CI153>0,SUM(CJ153:$CV153)=0),SUM($Z153:CI153),0),CI153)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z153:CJ153),0),IF($Q179=Lists!$BS$17,IF(AND(CJ153>0,SUM(CK153:$CV153)=0),SUM($Z153:CJ153),0),CJ153)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z153:CK153),0),IF($Q179=Lists!$BS$17,IF(AND(CK153>0,SUM(CL153:$CV153)=0),SUM($Z153:CK153),0),CK153)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z153:CL153),0),IF($Q179=Lists!$BS$17,IF(AND(CL153>0,SUM(CM153:$CV153)=0),SUM($Z153:CL153),0),CL153)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z153:CM153),0),IF($Q179=Lists!$BS$17,IF(AND(CM153>0,SUM(CN153:$CV153)=0),SUM($Z153:CM153),0),CM153)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z153:CN153),0),IF($Q179=Lists!$BS$17,IF(AND(CN153>0,SUM(CO153:$CV153)=0),SUM($Z153:CN153),0),CN153)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z153:CO153),0),IF($Q179=Lists!$BS$17,IF(AND(CO153>0,SUM(CP153:$CV153)=0),SUM($Z153:CO153),0),CO153)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z153:CP153),0),IF($Q179=Lists!$BS$17,IF(AND(CP153>0,SUM(CQ153:$CV153)=0),SUM($Z153:CP153),0),CP153)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z153:CQ153),0),IF($Q179=Lists!$BS$17,IF(AND(CQ153>0,SUM(CR153:$CV153)=0),SUM($Z153:CQ153),0),CQ153)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z153:CR153),0),IF($Q179=Lists!$BS$17,IF(AND(CR153>0,SUM(CS153:$CV153)=0),SUM($Z153:CR153),0),CR153)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z153:CS153),0),IF($Q179=Lists!$BS$17,IF(AND(CS153>0,SUM(CT153:$CV153)=0),SUM($Z153:CS153),0),CS153)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z153:CT153),0),IF($Q179=Lists!$BS$17,IF(AND(CT153>0,SUM(CU153:$CV153)=0),SUM($Z153:CT153),0),CT153)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z153:CU153),0),IF($Q179=Lists!$BS$17,IF(AND(CU153>0,SUM(CV153:$CV153)=0),SUM($Z153:CU153),0),CU153)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},"Обратное распред. ввода в экспл. перем. капзатрат одной точки"]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY16","v":"Ремонтные работы (200кв.м.)"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X185=X172,0,1)","v":0},null,null,null,{"$f":"SUM($Z185:$CV185)","v":1400000},null,null,{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CS$15)","v":1400000},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z172:$CV172,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY21","v":"Оргтехника, кассовая техника и ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z190:$CV190)","v":400000},null,null,{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CR$15)","v":400000},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z177:$CV177,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY18","v":"Подсобные помещения"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",10,null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(AND($X200>=0,$X200<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z200:$CV200)","v":0.59166666666666701},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:Z200)=1,0,IF(SUM($Z200:Z200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:Z200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AA200)=1,0,IF(SUM($Z200:AA200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AA200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AB200)=1,0,IF(SUM($Z200:AB200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AB200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AC200)=1,0,IF(SUM($Z200:AC200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AC200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AD200)=1,0,IF(SUM($Z200:AD200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AD200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AE200)=1,0,IF(SUM($Z200:AE200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AE200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AF200)=1,0,IF(SUM($Z200:AF200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AF200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AG200)=1,0,IF(SUM($Z200:AG200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AG200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AH200)=1,0,IF(SUM($Z200:AH200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AH200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AI200)=1,0,IF(SUM($Z200:AI200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AI200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AJ200)=1,0,IF(SUM($Z200:AJ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AJ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AK200)=1,0,IF(SUM($Z200:AK200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AK200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AL200)=1,0,IF(SUM($Z200:AL200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AL200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AM200)=1,0,IF(SUM($Z200:AM200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AM200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AN200)=1,0,IF(SUM($Z200:AN200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AN200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AO200)=1,0,IF(SUM($Z200:AO200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AO200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AP200)=1,0,IF(SUM($Z200:AP200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AP200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AQ200)=1,0,IF(SUM($Z200:AQ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AQ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AR200)=1,0,IF(SUM($Z200:AR200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AR200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AS200)=1,0,IF(SUM($Z200:AS200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AS200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AT200)=1,0,IF(SUM($Z200:AT200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AT200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AU200)=1,0,IF(SUM($Z200:AU200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AU200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AV200)=1,0,IF(SUM($Z200:AV200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AV200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AW200)=1,0,IF(SUM($Z200:AW200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AW200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AX200)=1,0,IF(SUM($Z200:AX200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AX200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AY200)=1,0,IF(SUM($Z200:AY200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AY200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AZ200)=1,0,IF(SUM($Z200:AZ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AZ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BA200)=1,0,IF(SUM($Z200:BA200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BA200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BB200)=1,0,IF(SUM($Z200:BB200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BB200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BC200)=1,0,IF(SUM($Z200:BC200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BC200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BD200)=1,0,IF(SUM($Z200:BD200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BD200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BE200)=1,0,IF(SUM($Z200:BE200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BE200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BF200)=1,0,IF(SUM($Z200:BF200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BF200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BG200)=1,0,IF(SUM($Z200:BG200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BG200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BH200)=1,0,IF(SUM($Z200:BH200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BH200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BI200)=1,0,IF(SUM($Z200:BI200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BI200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BJ200)=1,0,IF(SUM($Z200:BJ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BJ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BK200)=1,0,IF(SUM($Z200:BK200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BK200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BL200)=1,0,IF(SUM($Z200:BL200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BL200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BM200)=1,0,IF(SUM($Z200:BM200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BM200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BN200)=1,0,IF(SUM($Z200:BN200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BN200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BO200)=1,0,IF(SUM($Z200:BO200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BO200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BP200)=1,0,IF(SUM($Z200:BP200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BP200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BQ200)=1,0,IF(SUM($Z200:BQ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BQ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BR200)=1,0,IF(SUM($Z200:BR200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BR200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BS200)=1,0,IF(SUM($Z200:BS200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BS200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BT200)=1,0,IF(SUM($Z200:BT200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BT200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BU200)=1,0,IF(SUM($Z200:BU200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BU200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BV200)=1,0,IF(SUM($Z200:BV200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BV200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BW200)=1,0,IF(SUM($Z200:BW200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BW200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BX200)=1,0,IF(SUM($Z200:BX200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BX200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BY200)=1,0,IF(SUM($Z200:BY200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BY200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BZ200)=1,0,IF(SUM($Z200:BZ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BZ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CA200)=1,0,IF(SUM($Z200:CA200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CA200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CB200)=1,0,IF(SUM($Z200:CB200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CB200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CC200)=1,0,IF(SUM($Z200:CC200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CC200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CD200)=1,0,IF(SUM($Z200:CD200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CD200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CE200)=1,0,IF(SUM($Z200:CE200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CE200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CF200)=1,0,IF(SUM($Z200:CF200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CF200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CG200)=1,0,IF(SUM($Z200:CG200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CG200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CH200)=1,0,IF(SUM($Z200:CH200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CH200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CI200)=1,0,IF(SUM($Z200:CI200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CI200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CJ200)=1,0,IF(SUM($Z200:CJ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CJ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CK200)=1,0,IF(SUM($Z200:CK200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CK200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CL200)=1,0,IF(SUM($Z200:CL200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CL200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CM200)=1,0,IF(SUM($Z200:CM200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CM200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CN200)=1,0,IF(SUM($Z200:CN200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CN200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CO200)=1,0,IF(SUM($Z200:CO200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CO200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CP200)=1,0,IF(SUM($Z200:CP200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CP200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CQ200)=1,0,IF(SUM($Z200:CQ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CQ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CR200)=1,0,IF(SUM($Z200:CR200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CR200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CS200)=1,0,IF(SUM($Z200:CS200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CS200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CT200)=1,0,IF(SUM($Z200:CT200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CT200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY19","v":"Торговое оборудование"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",10,null,{"$f":"IF(G201<>0,1,IF(OR($Q201=\"\",$Q201=0),0,IF($R201=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H201))),$Q201)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z201:$CV201)","v":0.59166666666666701},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:Z201)=1,0,IF(SUM($Z201:Z201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:Z201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AA201)=1,0,IF(SUM($Z201:AA201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AA201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AB201)=1,0,IF(SUM($Z201:AB201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AB201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AC201)=1,0,IF(SUM($Z201:AC201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AC201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AD201)=1,0,IF(SUM($Z201:AD201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AD201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AE201)=1,0,IF(SUM($Z201:AE201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AE201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AF201)=1,0,IF(SUM($Z201:AF201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AF201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AG201)=1,0,IF(SUM($Z201:AG201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AG201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AH201)=1,0,IF(SUM($Z201:AH201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AH201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AI201)=1,0,IF(SUM($Z201:AI201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AI201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AJ201)=1,0,IF(SUM($Z201:AJ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AJ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AK201)=1,0,IF(SUM($Z201:AK201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AK201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AL201)=1,0,IF(SUM($Z201:AL201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AL201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AM201)=1,0,IF(SUM($Z201:AM201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AM201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AN201)=1,0,IF(SUM($Z201:AN201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AN201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AO201)=1,0,IF(SUM($Z201:AO201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AO201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AP201)=1,0,IF(SUM($Z201:AP201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AP201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AQ201)=1,0,IF(SUM($Z201:AQ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AQ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AR201)=1,0,IF(SUM($Z201:AR201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AR201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AS201)=1,0,IF(SUM($Z201:AS201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AS201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AT201)=1,0,IF(SUM($Z201:AT201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AT201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AU201)=1,0,IF(SUM($Z201:AU201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AU201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AV201)=1,0,IF(SUM($Z201:AV201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AV201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AW201)=1,0,IF(SUM($Z201:AW201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AW201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AX201)=1,0,IF(SUM($Z201:AX201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AX201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AY201)=1,0,IF(SUM($Z201:AY201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AY201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AZ201)=1,0,IF(SUM($Z201:AZ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AZ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BA201)=1,0,IF(SUM($Z201:BA201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BA201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BB201)=1,0,IF(SUM($Z201:BB201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BB201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BC201)=1,0,IF(SUM($Z201:BC201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BC201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BD201)=1,0,IF(SUM($Z201:BD201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BD201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BE201)=1,0,IF(SUM($Z201:BE201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BE201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BF201)=1,0,IF(SUM($Z201:BF201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BF201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BG201)=1,0,IF(SUM($Z201:BG201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BG201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BH201)=1,0,IF(SUM($Z201:BH201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BH201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BI201)=1,0,IF(SUM($Z201:BI201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BI201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BJ201)=1,0,IF(SUM($Z201:BJ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BJ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BK201)=1,0,IF(SUM($Z201:BK201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BK201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BL201)=1,0,IF(SUM($Z201:BL201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BL201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BM201)=1,0,IF(SUM($Z201:BM201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BM201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BN201)=1,0,IF(SUM($Z201:BN201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BN201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BO201)=1,0,IF(SUM($Z201:BO201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BO201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BP201)=1,0,IF(SUM($Z201:BP201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BP201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BQ201)=1,0,IF(SUM($Z201:BQ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BQ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BR201)=1,0,IF(SUM($Z201:BR201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BR201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BS201)=1,0,IF(SUM($Z201:BS201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BS201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BT201)=1,0,IF(SUM($Z201:BT201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BT201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BU201)=1,0,IF(SUM($Z201:BU201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BU201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BV201)=1,0,IF(SUM($Z201:BV201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BV201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BW201)=1,0,IF(SUM($Z201:BW201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BW201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BX201)=1,0,IF(SUM($Z201:BX201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BX201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BY201)=1,0,IF(SUM($Z201:BY201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BY201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BZ201)=1,0,IF(SUM($Z201:BZ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BZ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CA201)=1,0,IF(SUM($Z201:CA201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CA201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CB201)=1,0,IF(SUM($Z201:CB201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CB201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CC201)=1,0,IF(SUM($Z201:CC201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CC201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CD201)=1,0,IF(SUM($Z201:CD201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CD201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CE201)=1,0,IF(SUM($Z201:CE201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CE201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CF201)=1,0,IF(SUM($Z201:CF201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CF201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CG201)=1,0,IF(SUM($Z201:CG201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CG201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CH201)=1,0,IF(SUM($Z201:CH201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CH201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CI201)=1,0,IF(SUM($Z201:CI201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CI201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CJ201)=1,0,IF(SUM($Z201:CJ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CJ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CK201)=1,0,IF(SUM($Z201:CK201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CK201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CL201)=1,0,IF(SUM($Z201:CL201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CL201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CM201)=1,0,IF(SUM($Z201:CM201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CM201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CN201)=1,0,IF(SUM($Z201:CN201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CN201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CO201)=1,0,IF(SUM($Z201:CO201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CO201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CP201)=1,0,IF(SUM($Z201:CP201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CP201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CQ201)=1,0,IF(SUM($Z201:CQ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CQ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CR201)=1,0,IF(SUM($Z201:CR201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CR201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CS201)=1,0,IF(SUM($Z201:CS201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CS201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CT201)=1,0,IF(SUM($Z201:CT201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CT201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY24","v":"Переменные капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",null,null,{"$f":"IF(G206<>0,1,IF(OR($Q206=\"\",$Q206=0),0,IF($R206=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H206))),$Q206)=1,0,1),0)))","v":0},0,null,null,null,{"$f":"SUM($Z206:$CV206)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:Z206)=1,0,IF(SUM($Z206:Z206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:Z206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AA206)=1,0,IF(SUM($Z206:AA206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AA206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AB206)=1,0,IF(SUM($Z206:AB206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AB206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AC206)=1,0,IF(SUM($Z206:AC206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AC206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AD206)=1,0,IF(SUM($Z206:AD206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AD206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AE206)=1,0,IF(SUM($Z206:AE206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AE206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AF206)=1,0,IF(SUM($Z206:AF206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AF206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AG206)=1,0,IF(SUM($Z206:AG206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AG206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AH206)=1,0,IF(SUM($Z206:AH206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AH206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AI206)=1,0,IF(SUM($Z206:AI206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AI206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AJ206)=1,0,IF(SUM($Z206:AJ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AJ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AK206)=1,0,IF(SUM($Z206:AK206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AK206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AL206)=1,0,IF(SUM($Z206:AL206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AL206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AM206)=1,0,IF(SUM($Z206:AM206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AM206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AN206)=1,0,IF(SUM($Z206:AN206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AN206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AO206)=1,0,IF(SUM($Z206:AO206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AO206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AP206)=1,0,IF(SUM($Z206:AP206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AP206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AQ206)=1,0,IF(SUM($Z206:AQ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AQ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AR206)=1,0,IF(SUM($Z206:AR206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AR206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AS206)=1,0,IF(SUM($Z206:AS206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AS206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AT206)=1,0,IF(SUM($Z206:AT206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AT206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AU206)=1,0,IF(SUM($Z206:AU206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AU206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AV206)=1,0,IF(SUM($Z206:AV206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AV206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AW206)=1,0,IF(SUM($Z206:AW206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AW206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AX206)=1,0,IF(SUM($Z206:AX206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AX206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AY206)=1,0,IF(SUM($Z206:AY206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AY206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AZ206)=1,0,IF(SUM($Z206:AZ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AZ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BA206)=1,0,IF(SUM($Z206:BA206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BA206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BB206)=1,0,IF(SUM($Z206:BB206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BB206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BC206)=1,0,IF(SUM($Z206:BC206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BC206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BD206)=1,0,IF(SUM($Z206:BD206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BD206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BE206)=1,0,IF(SUM($Z206:BE206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BE206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BF206)=1,0,IF(SUM($Z206:BF206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BF206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BG206)=1,0,IF(SUM($Z206:BG206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BG206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BH206)=1,0,IF(SUM($Z206:BH206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BH206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BI206)=1,0,IF(SUM($Z206:BI206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BI206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BJ206)=1,0,IF(SUM($Z206:BJ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BJ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BK206)=1,0,IF(SUM($Z206:BK206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BK206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BL206)=1,0,IF(SUM($Z206:BL206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BL206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BM206)=1,0,IF(SUM($Z206:BM206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BM206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BN206)=1,0,IF(SUM($Z206:BN206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BN206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BO206)=1,0,IF(SUM($Z206:BO206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BO206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BP206)=1,0,IF(SUM($Z206:BP206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BP206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BQ206)=1,0,IF(SUM($Z206:BQ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BQ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BR206)=1,0,IF(SUM($Z206:BR206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BR206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BS206)=1,0,IF(SUM($Z206:BS206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BS206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BT206)=1,0,IF(SUM($Z206:BT206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BT206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BU206)=1,0,IF(SUM($Z206:BU206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BU206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BV206)=1,0,IF(SUM($Z206:BV206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BV206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BW206)=1,0,IF(SUM($Z206:BW206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BW206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BX206)=1,0,IF(SUM($Z206:BX206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BX206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BY206)=1,0,IF(SUM($Z206:BY206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BY206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BZ206)=1,0,IF(SUM($Z206:BZ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BZ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CA206)=1,0,IF(SUM($Z206:CA206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CA206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CB206)=1,0,IF(SUM($Z206:CB206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CB206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CC206)=1,0,IF(SUM($Z206:CC206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CC206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CD206)=1,0,IF(SUM($Z206:CD206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CD206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CE206)=1,0,IF(SUM($Z206:CE206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CE206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CF206)=1,0,IF(SUM($Z206:CF206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CF206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CG206)=1,0,IF(SUM($Z206:CG206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CG206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CH206)=1,0,IF(SUM($Z206:CH206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CH206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CI206)=1,0,IF(SUM($Z206:CI206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CI206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CJ206)=1,0,IF(SUM($Z206:CJ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CJ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CK206)=1,0,IF(SUM($Z206:CK206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CK206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CL206)=1,0,IF(SUM($Z206:CL206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CL206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CM206)=1,0,IF(SUM($Z206:CM206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CM206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CN206)=1,0,IF(SUM($Z206:CN206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CN206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CO206)=1,0,IF(SUM($Z206:CO206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CO206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CP206)=1,0,IF(SUM($Z206:CP206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CP206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CQ206)=1,0,IF(SUM($Z206:CQ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CQ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CR206)=1,0,IF(SUM($Z206:CR206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CR206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CS206)=1,0,IF(SUM($Z206:CS206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CS206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CT206)=1,0,IF(SUM($Z206:CT206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CT206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":211},null,null,null,null,null,{"$f":"IF($R211=\"^\",IF(COUNTIF(Lists!$13:$13,H211)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY16","v":"Ремонтные работы (200кв.м.)"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(X211=X198,0,1)","v":0},null,null,null,{"$f":"SUM($Z211:$CV211)","v":0.59166666666666701},null,null,{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AU$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AV$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AW$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AX$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AY$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,AZ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BA$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BU$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BV$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BW$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BX$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BY$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,BZ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CA$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z198:$CV198,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY21","v":"Оргтехника, кассовая техника и ПО"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z216:$CV216)","v":0.59166666666666701},null,null,{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AU$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AV$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AW$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AX$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AY$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,AZ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BA$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BU$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BV$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BW$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BX$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BY$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,BZ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CA$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z203:$CV203,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY22","v":"Автомобиль"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z217:$CV217)","v":0.59166666666666701},null,null,{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AU$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AV$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AW$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AX$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AY$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,AZ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BA$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BU$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BV$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BW$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BX$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BY$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,BZ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CA$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CB$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CC$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CD$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CE$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CF$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CG$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CH$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CI$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CJ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CK$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CL$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CM$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CN$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CO$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CP$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CQ$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CR$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CS$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CT$15)","v":8.3333333333333332E-3},{"$f":"SUMIFS($Z204:$CV204,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":222}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY18","v":"Подсобные помещения"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z226:$CV226)","v":402499.99999999971},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA174:AA174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA174:AB174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA174:AC174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA174:AD174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA174:AE174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA174:AF174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA174:AG174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA174:AH174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA174:AI174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA174:AJ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA174:AK174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA174:AL174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA174:AM174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA174:AN174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA174:AO174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA174:AP174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA174:AQ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA174:AR174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA174:AS174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA174:AT174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA174:AU174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA174:AV174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA174:AW174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA174:AX174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA174:AY174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA174:AZ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA174:BA174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA174:BB174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA174:BC174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA174:BD174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA174:BE174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA174:BF174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA174:BG174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA174:BH174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA174:BI174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA174:BJ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA174:BK174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA174:BL174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA174:BM174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA174:BN174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA174:BO174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA174:BP174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA174:BQ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA174:BR174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA174:BS174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA174:BT174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA174:BU174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA174:BV174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA174:BW174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA174:BX174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA174:BY174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA174:BZ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA174:CA174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA174:CB174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA174:CC174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA174:CD174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA174:CE174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA174:CF174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA174:CG174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA174:CH174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA174:CI174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA174:CJ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA174:CK174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA174:CL174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA174:CM174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA174:CN174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA174:CO174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA174:CP174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA174:CQ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA174:CR174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA174:CS174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA174:CT174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5833.333333333333},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA174:CU174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY23","v":"Переменные капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z231:$CV231)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA179:AA179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA179:AB179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA179:AC179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA179:AD179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA179:AE179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA179:AF179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA179:AG179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA179:AH179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA179:AI179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA179:AJ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA179:AK179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA179:AL179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA179:AM179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA179:AN179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA179:AO179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA179:AP179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA179:AQ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA179:AR179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA179:AS179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA179:AT179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA179:AU179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA179:AV179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA179:AW179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA179:AX179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA179:AY179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA179:AZ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA179:BA179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA179:BB179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA179:BC179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA179:BD179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA179:BE179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA179:BF179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA179:BG179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA179:BH179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA179:BI179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA179:BJ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA179:BK179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA179:BL179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA179:BM179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA179:BN179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA179:BO179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA179:BP179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA179:BQ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA179:BR179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA179:BS179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA179:BT179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA179:BU179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA179:BV179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA179:BW179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA179:BX179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA179:BY179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA179:BZ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA179:CA179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA179:CB179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA179:CC179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA179:CD179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA179:CE179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA179:CF179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA179:CG179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA179:CH179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA179:CI179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA179:CJ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA179:CK179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA179:CL179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA179:CM179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA179:CN179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA179:CO179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA179:CP179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA179:CQ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA179:CR179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA179:CS179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA179:CT179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA179:CU179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY24","v":"Переменные капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z232:$CV232)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA180:AA180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA180:AB180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA180:AC180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA180:AD180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA180:AE180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA180:AF180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA180:AG180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA180:AH180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA180:AI180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA180:AJ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA180:AK180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA180:AL180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA180:AM180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA180:AN180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA180:AO180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA180:AP180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA180:AQ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA180:AR180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA180:AS180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA180:AT180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA180:AU180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA180:AV180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA180:AW180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA180:AX180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA180:AY180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA180:AZ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA180:BA180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA180:BB180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA180:BC180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA180:BD180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA180:BE180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA180:BF180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA180:BG180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA180:BH180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA180:BI180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA180:BJ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA180:BK180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA180:BL180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA180:BM180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA180:BN180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA180:BO180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA180:BP180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA180:BQ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA180:BR180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA180:BS180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA180:BT180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA180:BU180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA180:BV180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA180:BW180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA180:BX180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA180:BY180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA180:BZ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA180:CA180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA180:CB180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA180:CC180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA180:CD180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA180:CE180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA180:CF180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA180:CG180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA180:CH180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA180:CI180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA180:CJ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA180:CK180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA180:CL180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA180:CM180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA180:CN180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA180:CO180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA180:CP180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA180:CQ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA180:CR180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA180:CS180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA180:CT180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA180:CU180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":237},null,null,null,null,null,{"$f":"IF($R237=\"^\",IF(COUNTIF(Lists!$13:$13,H237)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY16","v":"Ремонтные работы (200кв.м.)"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X237=X224,0,1)","v":0},null,null,null,{"$f":"SUM($Z237:$CV237)","v":804999.99999999942},null,null,{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AB$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AC$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AD$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AE$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AF$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AG$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AH$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AI$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AJ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AK$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AL$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AM$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AN$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AO$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AP$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AQ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AR$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AS$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AT$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AU$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AV$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AW$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AX$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AY$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,AZ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BA$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BB$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BC$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BD$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BE$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BF$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BG$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BH$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BI$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BJ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BK$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BL$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BM$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BN$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BO$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BP$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BQ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BR$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BS$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BT$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BU$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BV$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BW$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BX$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BY$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,BZ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CA$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CB$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CC$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CD$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CE$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CF$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CG$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CH$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CI$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CJ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CK$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CL$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CM$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CN$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CO$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CP$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CQ$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CR$15)","v":11666.666666666666},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z224:$CV224,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":242},null,null,null,null,null,{"$f":"IF($R242=\"^\",IF(COUNTIF(Lists!$13:$13,H242)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY21","v":"Оргтехника, кассовая техника и ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,{"$f":"SUM($Z242:$CV242)","v":226666.66666666686},null,null,{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AB$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AC$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AD$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AE$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AF$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AG$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AH$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AI$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AJ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AK$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AL$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AM$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AN$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AO$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AP$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AQ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AR$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AS$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AT$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AU$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AV$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AW$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AX$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AY$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,AZ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BA$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BB$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BC$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BD$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BE$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BF$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BG$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BH$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BI$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BJ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BK$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BL$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BM$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BN$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BO$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BP$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BQ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BR$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BS$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BT$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BU$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BV$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BW$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BX$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BY$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,BZ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CA$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CB$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CC$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CD$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CE$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CF$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CG$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CH$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CI$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CJ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CK$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CL$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CM$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CN$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CO$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CP$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CQ$15)","v":3333.3333333333335},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z229:$CV229,$Z$2:$CV$2,CU$15)","v":0}]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":253},null,null,null,null,null,{"$f":"IF($R253=\"^\",IF(COUNTIF(Lists!$13:$13,H253)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY19","v":"Торговое оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z253:$CV253)","v":73200000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2400000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1800000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2400000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2400000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3600000},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY24","v":"Переменные капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z258:$CV258)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":263},null,null,null,null,null,{"$f":"IF($R263=\"^\",IF(COUNTIF(Lists!$13:$13,H263)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":264},null,null,null,null,null,{"$f":"IF($R264=\"^\",IF(COUNTIF(Lists!$13:$13,H264)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",null,null,{"$f":"IF(G264<>0,1,IF(OR($Q264=\"\",$Q264=0),0,IF($R264=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H264))),$Q264)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":269},null,null,null,null,null,{"$f":"IF($R269=\"^\",IF(COUNTIF(Lists!$13:$13,H269)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q268/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G269<>0,1,IF(OR($Q269=\"\",$Q269=0),0,IF($R269=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H269))),$Q269)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q269-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q268/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY18","v":"Подсобные помещения"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z274:$CV274)","v":42700000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":700000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2100000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2800000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3500000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4200000},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":279},null,null,null,null,null,{"$f":"IF($R279=\"^\",IF(COUNTIF(Lists!$13:$13,H279)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY23","v":"Переменные капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z279:$CV279)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY24","v":"Переменные капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z280:$CV280)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY16","v":"Ремонтные работы (200кв.м.)"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z285:$CV285)","v":28548333.333333347},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11666.666666666666},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":46666.666666666664},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":46666.666666666664},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221666.66666666666},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221666.66666666666},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221666.66666666666},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291666.66666666663},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291666.66666666663},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291666.66666666663},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291666.66666666663},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291666.66666666663},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291666.66666666663},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431666.66666666663},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":571666.66666666663},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641666.66666666663},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":711666.66666666663},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":711666.66666666663},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY21","v":"Оргтехника, кассовая техника и ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z290:$CV290)","v":7953333.3333333284},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3333.3333333333335},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13333.333333333334},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13333.333333333334},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26666.666666666668},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26666.666666666668},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26666.666666666668},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43333.333333333336},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43333.333333333336},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43333.333333333336},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43333.333333333336},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63333.333333333336},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63333.333333333336},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63333.333333333336},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63333.333333333336},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63333.333333333336},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103333.33333333334},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123333.33333333334},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143333.33333333334},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163333.33333333334},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA130:CJ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA130:CK130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA130:CL130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA130:CM130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA130:CN130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA130:CO130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA130:CP130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA130:CQ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA130:CR130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA130:CS130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183333.33333333334},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA130:CT130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":203333.33333333334},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA130:CU130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":295},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY19","v":"Торговое оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X301-($X275-$X288))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z301:$CV301,$Z$2:$CV$2,Periods!$Q$18)","v":48730000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z275:AA275)-SUM($Z288:AA288))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z275:AB275)-SUM($Z288:AB288))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z275:AC275)-SUM($Z288:AC288))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z275:AD275)-SUM($Z288:AD288))","v":1200000},{"$f":"IF(AE$11=\"\",0,SUM($Z275:AE275)-SUM($Z288:AE288))","v":4790000},{"$f":"IF(AF$11=\"\",0,SUM($Z275:AF275)-SUM($Z288:AF288))","v":4750000},{"$f":"IF(AG$11=\"\",0,SUM($Z275:AG275)-SUM($Z288:AG288))","v":9510000},{"$f":"IF(AH$11=\"\",0,SUM($Z275:AH275)-SUM($Z288:AH288))","v":9430000},{"$f":"IF(AI$11=\"\",0,SUM($Z275:AI275)-SUM($Z288:AI288))","v":9350000},{"$f":"IF(AJ$11=\"\",0,SUM($Z275:AJ275)-SUM($Z288:AJ288))","v":15270000},{"$f":"IF(AK$11=\"\",0,SUM($Z275:AK275)-SUM($Z288:AK288))","v":15140000},{"$f":"IF(AL$11=\"\",0,SUM($Z275:AL275)-SUM($Z288:AL288))","v":15010000},{"$f":"IF(AM$11=\"\",0,SUM($Z275:AM275)-SUM($Z288:AM288))","v":14880000},{"$f":"IF(AN$11=\"\",0,SUM($Z275:AN275)-SUM($Z288:AN288))","v":21950000},{"$f":"IF(AO$11=\"\",0,SUM($Z275:AO275)-SUM($Z288:AO288))","v":21760000},{"$f":"IF(AP$11=\"\",0,SUM($Z275:AP275)-SUM($Z288:AP288))","v":21570000},{"$f":"IF(AQ$11=\"\",0,SUM($Z275:AQ275)-SUM($Z288:AQ288))","v":21380000},{"$f":"IF(AR$11=\"\",0,SUM($Z275:AR275)-SUM($Z288:AR288))","v":21190000},{"$f":"IF(AS$11=\"\",0,SUM($Z275:AS275)-SUM($Z288:AS288))","v":28200000},{"$f":"IF(AT$11=\"\",0,SUM($Z275:AT275)-SUM($Z288:AT288))","v":27950000},{"$f":"IF(AU$11=\"\",0,SUM($Z275:AU275)-SUM($Z288:AU288))","v":27700000},{"$f":"IF(AV$11=\"\",0,SUM($Z275:AV275)-SUM($Z288:AV288))","v":27450000},{"$f":"IF(AW$11=\"\",0,SUM($Z275:AW275)-SUM($Z288:AW288))","v":27200000},{"$f":"IF(AX$11=\"\",0,SUM($Z275:AX275)-SUM($Z288:AX288))","v":26950000},{"$f":"IF(AY$11=\"\",0,SUM($Z275:AY275)-SUM($Z288:AY288))","v":33900000},{"$f":"IF(AZ$11=\"\",0,SUM($Z275:AZ275)-SUM($Z288:AZ288))","v":33590000},{"$f":"IF(BA$11=\"\",0,SUM($Z275:BA275)-SUM($Z288:BA288))","v":33280000},{"$f":"IF(BB$11=\"\",0,SUM($Z275:BB275)-SUM($Z288:BB288))","v":32970000},{"$f":"IF(BC$11=\"\",0,SUM($Z275:BC275)-SUM($Z288:BC288))","v":32660000},{"$f":"IF(BD$11=\"\",0,SUM($Z275:BD275)-SUM($Z288:BD288))","v":32350000},{"$f":"IF(BE$11=\"\",0,SUM($Z275:BE275)-SUM($Z288:BE288))","v":32040000},{"$f":"IF(BF$11=\"\",0,SUM($Z275:BF275)-SUM($Z288:BF288))","v":38930000},{"$f":"IF(BG$11=\"\",0,SUM($Z275:BG275)-SUM($Z288:BG288))","v":38560000},{"$f":"IF(BH$11=\"\",0,SUM($Z275:BH275)-SUM($Z288:BH288))","v":38190000},{"$f":"IF(BI$11=\"\",0,SUM($Z275:BI275)-SUM($Z288:BI288))","v":37820000},{"$f":"IF(BJ$11=\"\",0,SUM($Z275:BJ275)-SUM($Z288:BJ288))","v":37450000},{"$f":"IF(BK$11=\"\",0,SUM($Z275:BK275)-SUM($Z288:BK288))","v":37080000},{"$f":"IF(BL$11=\"\",0,SUM($Z275:BL275)-SUM($Z288:BL288))","v":36710000},{"$f":"IF(BM$11=\"\",0,SUM($Z275:BM275)-SUM($Z288:BM288))","v":36340000},{"$f":"IF(BN$11=\"\",0,SUM($Z275:BN275)-SUM($Z288:BN288))","v":43170000},{"$f":"IF(BO$11=\"\",0,SUM($Z275:BO275)-SUM($Z288:BO288))","v":42740000},{"$f":"IF(BP$11=\"\",0,SUM($Z275:BP275)-SUM($Z288:BP288))","v":42310000},{"$f":"IF(BQ$11=\"\",0,SUM($Z275:BQ275)-SUM($Z288:BQ288))","v":41880000},{"$f":"IF(BR$11=\"\",0,SUM($Z275:BR275)-SUM($Z288:BR288))","v":41450000},{"$f":"IF(BS$11=\"\",0,SUM($Z275:BS275)-SUM($Z288:BS288))","v":41020000},{"$f":"IF(BT$11=\"\",0,SUM($Z275:BT275)-SUM($Z288:BT288))","v":40590000},{"$f":"IF(BU$11=\"\",0,SUM($Z275:BU275)-SUM($Z288:BU288))","v":40160000},{"$f":"IF(BV$11=\"\",0,SUM($Z275:BV275)-SUM($Z288:BV288))","v":39730000},{"$f":"IF(BW$11=\"\",0,SUM($Z275:BW275)-SUM($Z288:BW288))","v":46500000},{"$f":"IF(BX$11=\"\",0,SUM($Z275:BX275)-SUM($Z288:BX288))","v":46010000},{"$f":"IF(BY$11=\"\",0,SUM($Z275:BY275)-SUM($Z288:BY288))","v":45520000},{"$f":"IF(BZ$11=\"\",0,SUM($Z275:BZ275)-SUM($Z288:BZ288))","v":45030000},{"$f":"IF(CA$11=\"\",0,SUM($Z275:CA275)-SUM($Z288:CA288))","v":44540000},{"$f":"IF(CB$11=\"\",0,SUM($Z275:CB275)-SUM($Z288:CB288))","v":44050000},{"$f":"IF(CC$11=\"\",0,SUM($Z275:CC275)-SUM($Z288:CC288))","v":43560000},{"$f":"IF(CD$11=\"\",0,SUM($Z275:CD275)-SUM($Z288:CD288))","v":43070000},{"$f":"IF(CE$11=\"\",0,SUM($Z275:CE275)-SUM($Z288:CE288))","v":42580000},{"$f":"IF(CF$11=\"\",0,SUM($Z275:CF275)-SUM($Z288:CF288))","v":42090000},{"$f":"IF(CG$11=\"\",0,SUM($Z275:CG275)-SUM($Z288:CG288))","v":48800000},{"$f":"IF(CH$11=\"\",0,SUM($Z275:CH275)-SUM($Z288:CH288))","v":48250000},{"$f":"IF(CI$11=\"\",0,SUM($Z275:CI275)-SUM($Z288:CI288))","v":47700000},{"$f":"IF(CJ$11=\"\",0,SUM($Z275:CJ275)-SUM($Z288:CJ288))","v":47150000},{"$f":"IF(CK$11=\"\",0,SUM($Z275:CK275)-SUM($Z288:CK288))","v":46600000},{"$f":"IF(CL$11=\"\",0,SUM($Z275:CL275)-SUM($Z288:CL288))","v":46050000},{"$f":"IF(CM$11=\"\",0,SUM($Z275:CM275)-SUM($Z288:CM288))","v":45500000},{"$f":"IF(CN$11=\"\",0,SUM($Z275:CN275)-SUM($Z288:CN288))","v":44950000},{"$f":"IF(CO$11=\"\",0,SUM($Z275:CO275)-SUM($Z288:CO288))","v":44400000},{"$f":"IF(CP$11=\"\",0,SUM($Z275:CP275)-SUM($Z288:CP288))","v":43850000},{"$f":"IF(CQ$11=\"\",0,SUM($Z275:CQ275)-SUM($Z288:CQ288))","v":43300000},{"$f":"IF(CR$11=\"\",0,SUM($Z275:CR275)-SUM($Z288:CR288))","v":49950000},{"$f":"IF(CS$11=\"\",0,SUM($Z275:CS275)-SUM($Z288:CS288))","v":49340000},{"$f":"IF(CT$11=\"\",0,SUM($Z275:CT275)-SUM($Z288:CT288))","v":48730000},{"$f":"IF(CU$11=\"\",0,SUM($Z275:CU275)-SUM($Z288:CU288))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,{"$f":"IF($R306=\"^\",IF(COUNTIF(Lists!$13:$13,H306)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY24","v":"Переменные капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X306-($X280-$X293))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z306:$CV306,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z280:AA280)-SUM($Z293:AA293))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z280:AB280)-SUM($Z293:AB293))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z280:AC280)-SUM($Z293:AC293))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z280:AD280)-SUM($Z293:AD293))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z280:AE280)-SUM($Z293:AE293))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z280:AF280)-SUM($Z293:AF293))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z280:AG280)-SUM($Z293:AG293))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z280:AH280)-SUM($Z293:AH293))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z280:AI280)-SUM($Z293:AI293))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z280:AJ280)-SUM($Z293:AJ293))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z280:AK280)-SUM($Z293:AK293))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z280:AL280)-SUM($Z293:AL293))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z280:AM280)-SUM($Z293:AM293))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z280:AN280)-SUM($Z293:AN293))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z280:AO280)-SUM($Z293:AO293))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z280:AP280)-SUM($Z293:AP293))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z280:AQ280)-SUM($Z293:AQ293))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z280:AR280)-SUM($Z293:AR293))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z280:AS280)-SUM($Z293:AS293))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z280:AT280)-SUM($Z293:AT293))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z280:AU280)-SUM($Z293:AU293))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z280:AV280)-SUM($Z293:AV293))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z280:AW280)-SUM($Z293:AW293))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z280:AX280)-SUM($Z293:AX293))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z280:AY280)-SUM($Z293:AY293))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z280:AZ280)-SUM($Z293:AZ293))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z280:BA280)-SUM($Z293:BA293))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z280:BB280)-SUM($Z293:BB293))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z280:BC280)-SUM($Z293:BC293))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z280:BD280)-SUM($Z293:BD293))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z280:BE280)-SUM($Z293:BE293))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z280:BF280)-SUM($Z293:BF293))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z280:BG280)-SUM($Z293:BG293))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z280:BH280)-SUM($Z293:BH293))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z280:BI280)-SUM($Z293:BI293))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z280:BJ280)-SUM($Z293:BJ293))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z280:BK280)-SUM($Z293:BK293))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z280:BL280)-SUM($Z293:BL293))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z280:BM280)-SUM($Z293:BM293))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z280:BN280)-SUM($Z293:BN293))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z280:BO280)-SUM($Z293:BO293))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z280:BP280)-SUM($Z293:BP293))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z280:BQ280)-SUM($Z293:BQ293))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z280:BR280)-SUM($Z293:BR293))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z280:BS280)-SUM($Z293:BS293))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z280:BT280)-SUM($Z293:BT293))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z280:BU280)-SUM($Z293:BU293))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z280:BV280)-SUM($Z293:BV293))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z280:BW280)-SUM($Z293:BW293))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z280:BX280)-SUM($Z293:BX293))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z280:BY280)-SUM($Z293:BY293))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z280:BZ280)-SUM($Z293:BZ293))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z280:CA280)-SUM($Z293:CA293))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z280:CB280)-SUM($Z293:CB293))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z280:CC280)-SUM($Z293:CC293))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z280:CD280)-SUM($Z293:CD293))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z280:CE280)-SUM($Z293:CE293))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z280:CF280)-SUM($Z293:CF293))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z280:CG280)-SUM($Z293:CG293))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z280:CH280)-SUM($Z293:CH293))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z280:CI280)-SUM($Z293:CI293))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z280:CJ280)-SUM($Z293:CJ293))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z280:CK280)-SUM($Z293:CK293))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z280:CL280)-SUM($Z293:CL293))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z280:CM280)-SUM($Z293:CM293))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z280:CN280)-SUM($Z293:CN293))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z280:CO280)-SUM($Z293:CO293))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z280:CP280)-SUM($Z293:CP293))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z280:CQ280)-SUM($Z293:CQ293))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z280:CR280)-SUM($Z293:CR293))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z280:CS280)-SUM($Z293:CS293))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z280:CT280)-SUM($Z293:CT293))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z280:CU280)-SUM($Z293:CU293))","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":311},null,null,null,null,null,{"$f":"IF($R311=\"^\",IF(COUNTIF(Lists!$13:$13,H311)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY16","v":"Ремонтные работы (200кв.м.)"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G311<>0,1,IF(OR($Q311=\"\",$Q311=0),0,IF($R311=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H311))),$Q311)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AA$60,IF($Q311=Lists!$BW$17,Macro!AA$78,IF($Q311=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AB$60,IF($Q311=Lists!$BW$17,Macro!AB$78,IF($Q311=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AC$60,IF($Q311=Lists!$BW$17,Macro!AC$78,IF($Q311=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AD$60,IF($Q311=Lists!$BW$17,Macro!AD$78,IF($Q311=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AE$60,IF($Q311=Lists!$BW$17,Macro!AE$78,IF($Q311=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AF$60,IF($Q311=Lists!$BW$17,Macro!AF$78,IF($Q311=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AG$60,IF($Q311=Lists!$BW$17,Macro!AG$78,IF($Q311=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AH$60,IF($Q311=Lists!$BW$17,Macro!AH$78,IF($Q311=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AI$60,IF($Q311=Lists!$BW$17,Macro!AI$78,IF($Q311=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AJ$60,IF($Q311=Lists!$BW$17,Macro!AJ$78,IF($Q311=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AK$60,IF($Q311=Lists!$BW$17,Macro!AK$78,IF($Q311=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AL$60,IF($Q311=Lists!$BW$17,Macro!AL$78,IF($Q311=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AM$60,IF($Q311=Lists!$BW$17,Macro!AM$78,IF($Q311=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AN$60,IF($Q311=Lists!$BW$17,Macro!AN$78,IF($Q311=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AO$60,IF($Q311=Lists!$BW$17,Macro!AO$78,IF($Q311=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AP$60,IF($Q311=Lists!$BW$17,Macro!AP$78,IF($Q311=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AQ$60,IF($Q311=Lists!$BW$17,Macro!AQ$78,IF($Q311=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AR$60,IF($Q311=Lists!$BW$17,Macro!AR$78,IF($Q311=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AS$60,IF($Q311=Lists!$BW$17,Macro!AS$78,IF($Q311=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AT$60,IF($Q311=Lists!$BW$17,Macro!AT$78,IF($Q311=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AU$60,IF($Q311=Lists!$BW$17,Macro!AU$78,IF($Q311=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AV$60,IF($Q311=Lists!$BW$17,Macro!AV$78,IF($Q311=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AW$60,IF($Q311=Lists!$BW$17,Macro!AW$78,IF($Q311=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AX$60,IF($Q311=Lists!$BW$17,Macro!AX$78,IF($Q311=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AY$60,IF($Q311=Lists!$BW$17,Macro!AY$78,IF($Q311=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AZ$60,IF($Q311=Lists!$BW$17,Macro!AZ$78,IF($Q311=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BA$60,IF($Q311=Lists!$BW$17,Macro!BA$78,IF($Q311=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BB$60,IF($Q311=Lists!$BW$17,Macro!BB$78,IF($Q311=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BC$60,IF($Q311=Lists!$BW$17,Macro!BC$78,IF($Q311=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BD$60,IF($Q311=Lists!$BW$17,Macro!BD$78,IF($Q311=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BE$60,IF($Q311=Lists!$BW$17,Macro!BE$78,IF($Q311=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BF$60,IF($Q311=Lists!$BW$17,Macro!BF$78,IF($Q311=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BG$60,IF($Q311=Lists!$BW$17,Macro!BG$78,IF($Q311=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BH$60,IF($Q311=Lists!$BW$17,Macro!BH$78,IF($Q311=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BI$60,IF($Q311=Lists!$BW$17,Macro!BI$78,IF($Q311=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BJ$60,IF($Q311=Lists!$BW$17,Macro!BJ$78,IF($Q311=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BK$60,IF($Q311=Lists!$BW$17,Macro!BK$78,IF($Q311=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BL$60,IF($Q311=Lists!$BW$17,Macro!BL$78,IF($Q311=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BM$60,IF($Q311=Lists!$BW$17,Macro!BM$78,IF($Q311=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BN$60,IF($Q311=Lists!$BW$17,Macro!BN$78,IF($Q311=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BO$60,IF($Q311=Lists!$BW$17,Macro!BO$78,IF($Q311=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BP$60,IF($Q311=Lists!$BW$17,Macro!BP$78,IF($Q311=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BQ$60,IF($Q311=Lists!$BW$17,Macro!BQ$78,IF($Q311=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BR$60,IF($Q311=Lists!$BW$17,Macro!BR$78,IF($Q311=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BS$60,IF($Q311=Lists!$BW$17,Macro!BS$78,IF($Q311=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BT$60,IF($Q311=Lists!$BW$17,Macro!BT$78,IF($Q311=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BU$60,IF($Q311=Lists!$BW$17,Macro!BU$78,IF($Q311=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BV$60,IF($Q311=Lists!$BW$17,Macro!BV$78,IF($Q311=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BW$60,IF($Q311=Lists!$BW$17,Macro!BW$78,IF($Q311=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BX$60,IF($Q311=Lists!$BW$17,Macro!BX$78,IF($Q311=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BY$60,IF($Q311=Lists!$BW$17,Macro!BY$78,IF($Q311=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BZ$60,IF($Q311=Lists!$BW$17,Macro!BZ$78,IF($Q311=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CA$60,IF($Q311=Lists!$BW$17,Macro!CA$78,IF($Q311=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CB$60,IF($Q311=Lists!$BW$17,Macro!CB$78,IF($Q311=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CC$60,IF($Q311=Lists!$BW$17,Macro!CC$78,IF($Q311=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CD$60,IF($Q311=Lists!$BW$17,Macro!CD$78,IF($Q311=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CE$60,IF($Q311=Lists!$BW$17,Macro!CE$78,IF($Q311=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CF$60,IF($Q311=Lists!$BW$17,Macro!CF$78,IF($Q311=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CG$60,IF($Q311=Lists!$BW$17,Macro!CG$78,IF($Q311=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CH$60,IF($Q311=Lists!$BW$17,Macro!CH$78,IF($Q311=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CI$60,IF($Q311=Lists!$BW$17,Macro!CI$78,IF($Q311=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CJ$60,IF($Q311=Lists!$BW$17,Macro!CJ$78,IF($Q311=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CK$60,IF($Q311=Lists!$BW$17,Macro!CK$78,IF($Q311=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CL$60,IF($Q311=Lists!$BW$17,Macro!CL$78,IF($Q311=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CM$60,IF($Q311=Lists!$BW$17,Macro!CM$78,IF($Q311=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CN$60,IF($Q311=Lists!$BW$17,Macro!CN$78,IF($Q311=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CO$60,IF($Q311=Lists!$BW$17,Macro!CO$78,IF($Q311=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CP$60,IF($Q311=Lists!$BW$17,Macro!CP$78,IF($Q311=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CQ$60,IF($Q311=Lists!$BW$17,Macro!CQ$78,IF($Q311=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CR$60,IF($Q311=Lists!$BW$17,Macro!CR$78,IF($Q311=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CS$60,IF($Q311=Lists!$BW$17,Macro!CS$78,IF($Q311=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CT$60,IF($Q311=Lists!$BW$17,Macro!CT$78,IF($Q311=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CU$60,IF($Q311=Lists!$BW$17,Macro!CU$78,IF($Q311=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY17","v":"Торговое пространство"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G312<>0,1,IF(OR($Q312=\"\",$Q312=0),0,IF($R312=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H312))),$Q312)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AA$60,IF($Q312=Lists!$BW$17,Macro!AA$78,IF($Q312=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AB$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AB$60,IF($Q312=Lists!$BW$17,Macro!AB$78,IF($Q312=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AC$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AC$60,IF($Q312=Lists!$BW$17,Macro!AC$78,IF($Q312=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AD$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AD$60,IF($Q312=Lists!$BW$17,Macro!AD$78,IF($Q312=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AE$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AE$60,IF($Q312=Lists!$BW$17,Macro!AE$78,IF($Q312=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AF$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AF$60,IF($Q312=Lists!$BW$17,Macro!AF$78,IF($Q312=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AG$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AG$60,IF($Q312=Lists!$BW$17,Macro!AG$78,IF($Q312=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AH$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AH$60,IF($Q312=Lists!$BW$17,Macro!AH$78,IF($Q312=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AI$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AI$60,IF($Q312=Lists!$BW$17,Macro!AI$78,IF($Q312=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AJ$60,IF($Q312=Lists!$BW$17,Macro!AJ$78,IF($Q312=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AK$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AK$60,IF($Q312=Lists!$BW$17,Macro!AK$78,IF($Q312=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AL$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AL$60,IF($Q312=Lists!$BW$17,Macro!AL$78,IF($Q312=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AM$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AM$60,IF($Q312=Lists!$BW$17,Macro!AM$78,IF($Q312=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AN$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AN$60,IF($Q312=Lists!$BW$17,Macro!AN$78,IF($Q312=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AO$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AO$60,IF($Q312=Lists!$BW$17,Macro!AO$78,IF($Q312=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AP$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AP$60,IF($Q312=Lists!$BW$17,Macro!AP$78,IF($Q312=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AQ$60,IF($Q312=Lists!$BW$17,Macro!AQ$78,IF($Q312=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AR$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AR$60,IF($Q312=Lists!$BW$17,Macro!AR$78,IF($Q312=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AS$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AS$60,IF($Q312=Lists!$BW$17,Macro!AS$78,IF($Q312=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AT$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AT$60,IF($Q312=Lists!$BW$17,Macro!AT$78,IF($Q312=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AU$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AU$60,IF($Q312=Lists!$BW$17,Macro!AU$78,IF($Q312=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AV$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AV$60,IF($Q312=Lists!$BW$17,Macro!AV$78,IF($Q312=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AW$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AW$60,IF($Q312=Lists!$BW$17,Macro!AW$78,IF($Q312=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AX$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AX$60,IF($Q312=Lists!$BW$17,Macro!AX$78,IF($Q312=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AY$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AY$60,IF($Q312=Lists!$BW$17,Macro!AY$78,IF($Q312=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AZ$60,IF($Q312=Lists!$BW$17,Macro!AZ$78,IF($Q312=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BA$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BA$60,IF($Q312=Lists!$BW$17,Macro!BA$78,IF($Q312=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BB$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BB$60,IF($Q312=Lists!$BW$17,Macro!BB$78,IF($Q312=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BC$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BC$60,IF($Q312=Lists!$BW$17,Macro!BC$78,IF($Q312=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BD$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BD$60,IF($Q312=Lists!$BW$17,Macro!BD$78,IF($Q312=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BE$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BE$60,IF($Q312=Lists!$BW$17,Macro!BE$78,IF($Q312=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BF$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BF$60,IF($Q312=Lists!$BW$17,Macro!BF$78,IF($Q312=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BG$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BG$60,IF($Q312=Lists!$BW$17,Macro!BG$78,IF($Q312=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BH$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BH$60,IF($Q312=Lists!$BW$17,Macro!BH$78,IF($Q312=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BI$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BI$60,IF($Q312=Lists!$BW$17,Macro!BI$78,IF($Q312=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BJ$60,IF($Q312=Lists!$BW$17,Macro!BJ$78,IF($Q312=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BK$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BK$60,IF($Q312=Lists!$BW$17,Macro!BK$78,IF($Q312=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BL$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BL$60,IF($Q312=Lists!$BW$17,Macro!BL$78,IF($Q312=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BM$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BM$60,IF($Q312=Lists!$BW$17,Macro!BM$78,IF($Q312=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BN$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BN$60,IF($Q312=Lists!$BW$17,Macro!BN$78,IF($Q312=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BO$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BO$60,IF($Q312=Lists!$BW$17,Macro!BO$78,IF($Q312=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BP$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BP$60,IF($Q312=Lists!$BW$17,Macro!BP$78,IF($Q312=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BQ$60,IF($Q312=Lists!$BW$17,Macro!BQ$78,IF($Q312=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BR$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BR$60,IF($Q312=Lists!$BW$17,Macro!BR$78,IF($Q312=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BS$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BS$60,IF($Q312=Lists!$BW$17,Macro!BS$78,IF($Q312=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BT$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BT$60,IF($Q312=Lists!$BW$17,Macro!BT$78,IF($Q312=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BU$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BU$60,IF($Q312=Lists!$BW$17,Macro!BU$78,IF($Q312=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BV$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BV$60,IF($Q312=Lists!$BW$17,Macro!BV$78,IF($Q312=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BW$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BW$60,IF($Q312=Lists!$BW$17,Macro!BW$78,IF($Q312=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BX$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BX$60,IF($Q312=Lists!$BW$17,Macro!BX$78,IF($Q312=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BY$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BY$60,IF($Q312=Lists!$BW$17,Macro!BY$78,IF($Q312=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BZ$60,IF($Q312=Lists!$BW$17,Macro!BZ$78,IF($Q312=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CA$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CA$60,IF($Q312=Lists!$BW$17,Macro!CA$78,IF($Q312=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CB$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CB$60,IF($Q312=Lists!$BW$17,Macro!CB$78,IF($Q312=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CC$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CC$60,IF($Q312=Lists!$BW$17,Macro!CC$78,IF($Q312=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CD$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CD$60,IF($Q312=Lists!$BW$17,Macro!CD$78,IF($Q312=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CE$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CE$60,IF($Q312=Lists!$BW$17,Macro!CE$78,IF($Q312=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CF$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CF$60,IF($Q312=Lists!$BW$17,Macro!CF$78,IF($Q312=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CG$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CG$60,IF($Q312=Lists!$BW$17,Macro!CG$78,IF($Q312=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CH$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CH$60,IF($Q312=Lists!$BW$17,Macro!CH$78,IF($Q312=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CI$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CI$60,IF($Q312=Lists!$BW$17,Macro!CI$78,IF($Q312=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CJ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CJ$60,IF($Q312=Lists!$BW$17,Macro!CJ$78,IF($Q312=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CK$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CK$60,IF($Q312=Lists!$BW$17,Macro!CK$78,IF($Q312=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CL$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CL$60,IF($Q312=Lists!$BW$17,Macro!CL$78,IF($Q312=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CM$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CM$60,IF($Q312=Lists!$BW$17,Macro!CM$78,IF($Q312=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CN$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CN$60,IF($Q312=Lists!$BW$17,Macro!CN$78,IF($Q312=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CO$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CO$60,IF($Q312=Lists!$BW$17,Macro!CO$78,IF($Q312=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CP$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CP$60,IF($Q312=Lists!$BW$17,Macro!CP$78,IF($Q312=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CQ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CQ$60,IF($Q312=Lists!$BW$17,Macro!CQ$78,IF($Q312=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CR$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CR$60,IF($Q312=Lists!$BW$17,Macro!CR$78,IF($Q312=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CS$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CS$60,IF($Q312=Lists!$BW$17,Macro!CS$78,IF($Q312=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CT$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CT$60,IF($Q312=Lists!$BW$17,Macro!CT$78,IF($Q312=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CU$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CU$60,IF($Q312=Lists!$BW$17,Macro!CU$78,IF($Q312=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY18","v":"Подсобные помещения"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AA$60,IF($Q313=Lists!$BW$17,Macro!AA$78,IF($Q313=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AB$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AB$60,IF($Q313=Lists!$BW$17,Macro!AB$78,IF($Q313=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AC$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AC$60,IF($Q313=Lists!$BW$17,Macro!AC$78,IF($Q313=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AD$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AD$60,IF($Q313=Lists!$BW$17,Macro!AD$78,IF($Q313=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AE$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AE$60,IF($Q313=Lists!$BW$17,Macro!AE$78,IF($Q313=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AF$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AF$60,IF($Q313=Lists!$BW$17,Macro!AF$78,IF($Q313=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AG$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AG$60,IF($Q313=Lists!$BW$17,Macro!AG$78,IF($Q313=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AH$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AH$60,IF($Q313=Lists!$BW$17,Macro!AH$78,IF($Q313=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AI$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AI$60,IF($Q313=Lists!$BW$17,Macro!AI$78,IF($Q313=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AJ$60,IF($Q313=Lists!$BW$17,Macro!AJ$78,IF($Q313=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AK$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AK$60,IF($Q313=Lists!$BW$17,Macro!AK$78,IF($Q313=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AL$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AL$60,IF($Q313=Lists!$BW$17,Macro!AL$78,IF($Q313=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AM$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AM$60,IF($Q313=Lists!$BW$17,Macro!AM$78,IF($Q313=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AN$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AN$60,IF($Q313=Lists!$BW$17,Macro!AN$78,IF($Q313=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AO$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AO$60,IF($Q313=Lists!$BW$17,Macro!AO$78,IF($Q313=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AP$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AP$60,IF($Q313=Lists!$BW$17,Macro!AP$78,IF($Q313=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AQ$60,IF($Q313=Lists!$BW$17,Macro!AQ$78,IF($Q313=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AR$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AR$60,IF($Q313=Lists!$BW$17,Macro!AR$78,IF($Q313=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AS$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AS$60,IF($Q313=Lists!$BW$17,Macro!AS$78,IF($Q313=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AT$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AT$60,IF($Q313=Lists!$BW$17,Macro!AT$78,IF($Q313=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AU$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AU$60,IF($Q313=Lists!$BW$17,Macro!AU$78,IF($Q313=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AV$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AV$60,IF($Q313=Lists!$BW$17,Macro!AV$78,IF($Q313=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AW$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AW$60,IF($Q313=Lists!$BW$17,Macro!AW$78,IF($Q313=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AX$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AX$60,IF($Q313=Lists!$BW$17,Macro!AX$78,IF($Q313=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AY$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AY$60,IF($Q313=Lists!$BW$17,Macro!AY$78,IF($Q313=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AZ$60,IF($Q313=Lists!$BW$17,Macro!AZ$78,IF($Q313=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BA$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BA$60,IF($Q313=Lists!$BW$17,Macro!BA$78,IF($Q313=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BB$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BB$60,IF($Q313=Lists!$BW$17,Macro!BB$78,IF($Q313=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BC$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BC$60,IF($Q313=Lists!$BW$17,Macro!BC$78,IF($Q313=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BD$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BD$60,IF($Q313=Lists!$BW$17,Macro!BD$78,IF($Q313=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BE$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BE$60,IF($Q313=Lists!$BW$17,Macro!BE$78,IF($Q313=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BF$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BF$60,IF($Q313=Lists!$BW$17,Macro!BF$78,IF($Q313=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BG$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BG$60,IF($Q313=Lists!$BW$17,Macro!BG$78,IF($Q313=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BH$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BH$60,IF($Q313=Lists!$BW$17,Macro!BH$78,IF($Q313=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BI$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BI$60,IF($Q313=Lists!$BW$17,Macro!BI$78,IF($Q313=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BJ$60,IF($Q313=Lists!$BW$17,Macro!BJ$78,IF($Q313=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BK$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BK$60,IF($Q313=Lists!$BW$17,Macro!BK$78,IF($Q313=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BL$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BL$60,IF($Q313=Lists!$BW$17,Macro!BL$78,IF($Q313=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BM$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BM$60,IF($Q313=Lists!$BW$17,Macro!BM$78,IF($Q313=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BN$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BN$60,IF($Q313=Lists!$BW$17,Macro!BN$78,IF($Q313=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BO$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BO$60,IF($Q313=Lists!$BW$17,Macro!BO$78,IF($Q313=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BP$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BP$60,IF($Q313=Lists!$BW$17,Macro!BP$78,IF($Q313=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BQ$60,IF($Q313=Lists!$BW$17,Macro!BQ$78,IF($Q313=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BR$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BR$60,IF($Q313=Lists!$BW$17,Macro!BR$78,IF($Q313=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BS$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BS$60,IF($Q313=Lists!$BW$17,Macro!BS$78,IF($Q313=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BT$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BT$60,IF($Q313=Lists!$BW$17,Macro!BT$78,IF($Q313=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BU$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BU$60,IF($Q313=Lists!$BW$17,Macro!BU$78,IF($Q313=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BV$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BV$60,IF($Q313=Lists!$BW$17,Macro!BV$78,IF($Q313=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BW$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BW$60,IF($Q313=Lists!$BW$17,Macro!BW$78,IF($Q313=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BX$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BX$60,IF($Q313=Lists!$BW$17,Macro!BX$78,IF($Q313=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BY$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BY$60,IF($Q313=Lists!$BW$17,Macro!BY$78,IF($Q313=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BZ$60,IF($Q313=Lists!$BW$17,Macro!BZ$78,IF($Q313=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CA$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CA$60,IF($Q313=Lists!$BW$17,Macro!CA$78,IF($Q313=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CB$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CB$60,IF($Q313=Lists!$BW$17,Macro!CB$78,IF($Q313=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CC$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CC$60,IF($Q313=Lists!$BW$17,Macro!CC$78,IF($Q313=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CD$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CD$60,IF($Q313=Lists!$BW$17,Macro!CD$78,IF($Q313=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CE$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CE$60,IF($Q313=Lists!$BW$17,Macro!CE$78,IF($Q313=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CF$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CF$60,IF($Q313=Lists!$BW$17,Macro!CF$78,IF($Q313=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CG$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CG$60,IF($Q313=Lists!$BW$17,Macro!CG$78,IF($Q313=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CH$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CH$60,IF($Q313=Lists!$BW$17,Macro!CH$78,IF($Q313=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CI$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CI$60,IF($Q313=Lists!$BW$17,Macro!CI$78,IF($Q313=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CJ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CJ$60,IF($Q313=Lists!$BW$17,Macro!CJ$78,IF($Q313=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CK$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CK$60,IF($Q313=Lists!$BW$17,Macro!CK$78,IF($Q313=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CL$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CL$60,IF($Q313=Lists!$BW$17,Macro!CL$78,IF($Q313=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CM$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CM$60,IF($Q313=Lists!$BW$17,Macro!CM$78,IF($Q313=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CN$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CN$60,IF($Q313=Lists!$BW$17,Macro!CN$78,IF($Q313=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CO$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CO$60,IF($Q313=Lists!$BW$17,Macro!CO$78,IF($Q313=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CP$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CP$60,IF($Q313=Lists!$BW$17,Macro!CP$78,IF($Q313=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CQ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CQ$60,IF($Q313=Lists!$BW$17,Macro!CQ$78,IF($Q313=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CR$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CR$60,IF($Q313=Lists!$BW$17,Macro!CR$78,IF($Q313=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CS$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CS$60,IF($Q313=Lists!$BW$17,Macro!CS$78,IF($Q313=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CT$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CT$60,IF($Q313=Lists!$BW$17,Macro!CT$78,IF($Q313=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CU$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CU$60,IF($Q313=Lists!$BW$17,Macro!CU$78,IF($Q313=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY19","v":"Торговое оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G314<>0,1,IF(OR($Q314=\"\",$Q314=0),0,IF($R314=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H314))),$Q314)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AA$60,IF($Q314=Lists!$BW$17,Macro!AA$78,IF($Q314=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AB$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AB$60,IF($Q314=Lists!$BW$17,Macro!AB$78,IF($Q314=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AC$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AC$60,IF($Q314=Lists!$BW$17,Macro!AC$78,IF($Q314=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AD$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AD$60,IF($Q314=Lists!$BW$17,Macro!AD$78,IF($Q314=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AE$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AE$60,IF($Q314=Lists!$BW$17,Macro!AE$78,IF($Q314=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AF$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AF$60,IF($Q314=Lists!$BW$17,Macro!AF$78,IF($Q314=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AG$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AG$60,IF($Q314=Lists!$BW$17,Macro!AG$78,IF($Q314=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AH$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AH$60,IF($Q314=Lists!$BW$17,Macro!AH$78,IF($Q314=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AI$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AI$60,IF($Q314=Lists!$BW$17,Macro!AI$78,IF($Q314=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AJ$60,IF($Q314=Lists!$BW$17,Macro!AJ$78,IF($Q314=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AK$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AK$60,IF($Q314=Lists!$BW$17,Macro!AK$78,IF($Q314=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AL$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AL$60,IF($Q314=Lists!$BW$17,Macro!AL$78,IF($Q314=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AM$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AM$60,IF($Q314=Lists!$BW$17,Macro!AM$78,IF($Q314=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AN$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AN$60,IF($Q314=Lists!$BW$17,Macro!AN$78,IF($Q314=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AO$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AO$60,IF($Q314=Lists!$BW$17,Macro!AO$78,IF($Q314=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AP$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AP$60,IF($Q314=Lists!$BW$17,Macro!AP$78,IF($Q314=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AQ$60,IF($Q314=Lists!$BW$17,Macro!AQ$78,IF($Q314=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AR$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AR$60,IF($Q314=Lists!$BW$17,Macro!AR$78,IF($Q314=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AS$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AS$60,IF($Q314=Lists!$BW$17,Macro!AS$78,IF($Q314=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AT$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AT$60,IF($Q314=Lists!$BW$17,Macro!AT$78,IF($Q314=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AU$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AU$60,IF($Q314=Lists!$BW$17,Macro!AU$78,IF($Q314=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AV$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AV$60,IF($Q314=Lists!$BW$17,Macro!AV$78,IF($Q314=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AW$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AW$60,IF($Q314=Lists!$BW$17,Macro!AW$78,IF($Q314=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AX$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AX$60,IF($Q314=Lists!$BW$17,Macro!AX$78,IF($Q314=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AY$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AY$60,IF($Q314=Lists!$BW$17,Macro!AY$78,IF($Q314=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AZ$60,IF($Q314=Lists!$BW$17,Macro!AZ$78,IF($Q314=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BA$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BA$60,IF($Q314=Lists!$BW$17,Macro!BA$78,IF($Q314=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BB$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BB$60,IF($Q314=Lists!$BW$17,Macro!BB$78,IF($Q314=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BC$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BC$60,IF($Q314=Lists!$BW$17,Macro!BC$78,IF($Q314=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BD$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BD$60,IF($Q314=Lists!$BW$17,Macro!BD$78,IF($Q314=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BE$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BE$60,IF($Q314=Lists!$BW$17,Macro!BE$78,IF($Q314=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BF$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BF$60,IF($Q314=Lists!$BW$17,Macro!BF$78,IF($Q314=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BG$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BG$60,IF($Q314=Lists!$BW$17,Macro!BG$78,IF($Q314=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BH$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BH$60,IF($Q314=Lists!$BW$17,Macro!BH$78,IF($Q314=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BI$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BI$60,IF($Q314=Lists!$BW$17,Macro!BI$78,IF($Q314=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BJ$60,IF($Q314=Lists!$BW$17,Macro!BJ$78,IF($Q314=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BK$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BK$60,IF($Q314=Lists!$BW$17,Macro!BK$78,IF($Q314=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BL$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BL$60,IF($Q314=Lists!$BW$17,Macro!BL$78,IF($Q314=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BM$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BM$60,IF($Q314=Lists!$BW$17,Macro!BM$78,IF($Q314=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BN$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BN$60,IF($Q314=Lists!$BW$17,Macro!BN$78,IF($Q314=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BO$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BO$60,IF($Q314=Lists!$BW$17,Macro!BO$78,IF($Q314=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BP$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BP$60,IF($Q314=Lists!$BW$17,Macro!BP$78,IF($Q314=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BQ$60,IF($Q314=Lists!$BW$17,Macro!BQ$78,IF($Q314=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BR$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BR$60,IF($Q314=Lists!$BW$17,Macro!BR$78,IF($Q314=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BS$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BS$60,IF($Q314=Lists!$BW$17,Macro!BS$78,IF($Q314=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BT$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BT$60,IF($Q314=Lists!$BW$17,Macro!BT$78,IF($Q314=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BU$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BU$60,IF($Q314=Lists!$BW$17,Macro!BU$78,IF($Q314=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BV$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BV$60,IF($Q314=Lists!$BW$17,Macro!BV$78,IF($Q314=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BW$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BW$60,IF($Q314=Lists!$BW$17,Macro!BW$78,IF($Q314=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BX$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BX$60,IF($Q314=Lists!$BW$17,Macro!BX$78,IF($Q314=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BY$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BY$60,IF($Q314=Lists!$BW$17,Macro!BY$78,IF($Q314=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BZ$60,IF($Q314=Lists!$BW$17,Macro!BZ$78,IF($Q314=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CA$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CA$60,IF($Q314=Lists!$BW$17,Macro!CA$78,IF($Q314=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CB$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CB$60,IF($Q314=Lists!$BW$17,Macro!CB$78,IF($Q314=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CC$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CC$60,IF($Q314=Lists!$BW$17,Macro!CC$78,IF($Q314=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CD$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CD$60,IF($Q314=Lists!$BW$17,Macro!CD$78,IF($Q314=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CE$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CE$60,IF($Q314=Lists!$BW$17,Macro!CE$78,IF($Q314=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CF$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CF$60,IF($Q314=Lists!$BW$17,Macro!CF$78,IF($Q314=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CG$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CG$60,IF($Q314=Lists!$BW$17,Macro!CG$78,IF($Q314=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CH$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CH$60,IF($Q314=Lists!$BW$17,Macro!CH$78,IF($Q314=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CI$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CI$60,IF($Q314=Lists!$BW$17,Macro!CI$78,IF($Q314=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CJ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CJ$60,IF($Q314=Lists!$BW$17,Macro!CJ$78,IF($Q314=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CK$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CK$60,IF($Q314=Lists!$BW$17,Macro!CK$78,IF($Q314=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CL$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CL$60,IF($Q314=Lists!$BW$17,Macro!CL$78,IF($Q314=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CM$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CM$60,IF($Q314=Lists!$BW$17,Macro!CM$78,IF($Q314=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CN$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CN$60,IF($Q314=Lists!$BW$17,Macro!CN$78,IF($Q314=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CO$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CO$60,IF($Q314=Lists!$BW$17,Macro!CO$78,IF($Q314=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CP$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CP$60,IF($Q314=Lists!$BW$17,Macro!CP$78,IF($Q314=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CQ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CQ$60,IF($Q314=Lists!$BW$17,Macro!CQ$78,IF($Q314=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CR$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CR$60,IF($Q314=Lists!$BW$17,Macro!CR$78,IF($Q314=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CS$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CS$60,IF($Q314=Lists!$BW$17,Macro!CS$78,IF($Q314=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CT$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CT$60,IF($Q314=Lists!$BW$17,Macro!CT$78,IF($Q314=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CU$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CU$60,IF($Q314=Lists!$BW$17,Macro!CU$78,IF($Q314=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY20","v":"Охранная и пожарная сигнализации"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AA$60,IF($Q315=Lists!$BW$17,Macro!AA$78,IF($Q315=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AB$60,IF($Q315=Lists!$BW$17,Macro!AB$78,IF($Q315=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AC$60,IF($Q315=Lists!$BW$17,Macro!AC$78,IF($Q315=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AD$60,IF($Q315=Lists!$BW$17,Macro!AD$78,IF($Q315=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AE$60,IF($Q315=Lists!$BW$17,Macro!AE$78,IF($Q315=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AF$60,IF($Q315=Lists!$BW$17,Macro!AF$78,IF($Q315=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AG$60,IF($Q315=Lists!$BW$17,Macro!AG$78,IF($Q315=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AH$60,IF($Q315=Lists!$BW$17,Macro!AH$78,IF($Q315=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AI$60,IF($Q315=Lists!$BW$17,Macro!AI$78,IF($Q315=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AJ$60,IF($Q315=Lists!$BW$17,Macro!AJ$78,IF($Q315=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AK$60,IF($Q315=Lists!$BW$17,Macro!AK$78,IF($Q315=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AL$60,IF($Q315=Lists!$BW$17,Macro!AL$78,IF($Q315=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AM$60,IF($Q315=Lists!$BW$17,Macro!AM$78,IF($Q315=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AN$60,IF($Q315=Lists!$BW$17,Macro!AN$78,IF($Q315=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AO$60,IF($Q315=Lists!$BW$17,Macro!AO$78,IF($Q315=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AP$60,IF($Q315=Lists!$BW$17,Macro!AP$78,IF($Q315=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AQ$60,IF($Q315=Lists!$BW$17,Macro!AQ$78,IF($Q315=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AR$60,IF($Q315=Lists!$BW$17,Macro!AR$78,IF($Q315=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AS$60,IF($Q315=Lists!$BW$17,Macro!AS$78,IF($Q315=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AT$60,IF($Q315=Lists!$BW$17,Macro!AT$78,IF($Q315=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AU$60,IF($Q315=Lists!$BW$17,Macro!AU$78,IF($Q315=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AV$60,IF($Q315=Lists!$BW$17,Macro!AV$78,IF($Q315=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AW$60,IF($Q315=Lists!$BW$17,Macro!AW$78,IF($Q315=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AX$60,IF($Q315=Lists!$BW$17,Macro!AX$78,IF($Q315=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AY$60,IF($Q315=Lists!$BW$17,Macro!AY$78,IF($Q315=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AZ$60,IF($Q315=Lists!$BW$17,Macro!AZ$78,IF($Q315=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BA$60,IF($Q315=Lists!$BW$17,Macro!BA$78,IF($Q315=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BB$60,IF($Q315=Lists!$BW$17,Macro!BB$78,IF($Q315=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BC$60,IF($Q315=Lists!$BW$17,Macro!BC$78,IF($Q315=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BD$60,IF($Q315=Lists!$BW$17,Macro!BD$78,IF($Q315=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BE$60,IF($Q315=Lists!$BW$17,Macro!BE$78,IF($Q315=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BF$60,IF($Q315=Lists!$BW$17,Macro!BF$78,IF($Q315=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BG$60,IF($Q315=Lists!$BW$17,Macro!BG$78,IF($Q315=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BH$60,IF($Q315=Lists!$BW$17,Macro!BH$78,IF($Q315=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BI$60,IF($Q315=Lists!$BW$17,Macro!BI$78,IF($Q315=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BJ$60,IF($Q315=Lists!$BW$17,Macro!BJ$78,IF($Q315=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BK$60,IF($Q315=Lists!$BW$17,Macro!BK$78,IF($Q315=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BL$60,IF($Q315=Lists!$BW$17,Macro!BL$78,IF($Q315=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BM$60,IF($Q315=Lists!$BW$17,Macro!BM$78,IF($Q315=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BN$60,IF($Q315=Lists!$BW$17,Macro!BN$78,IF($Q315=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BO$60,IF($Q315=Lists!$BW$17,Macro!BO$78,IF($Q315=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BP$60,IF($Q315=Lists!$BW$17,Macro!BP$78,IF($Q315=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BQ$60,IF($Q315=Lists!$BW$17,Macro!BQ$78,IF($Q315=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BR$60,IF($Q315=Lists!$BW$17,Macro!BR$78,IF($Q315=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BS$60,IF($Q315=Lists!$BW$17,Macro!BS$78,IF($Q315=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BT$60,IF($Q315=Lists!$BW$17,Macro!BT$78,IF($Q315=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BU$60,IF($Q315=Lists!$BW$17,Macro!BU$78,IF($Q315=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BV$60,IF($Q315=Lists!$BW$17,Macro!BV$78,IF($Q315=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BW$60,IF($Q315=Lists!$BW$17,Macro!BW$78,IF($Q315=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BX$60,IF($Q315=Lists!$BW$17,Macro!BX$78,IF($Q315=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BY$60,IF($Q315=Lists!$BW$17,Macro!BY$78,IF($Q315=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BZ$60,IF($Q315=Lists!$BW$17,Macro!BZ$78,IF($Q315=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CA$60,IF($Q315=Lists!$BW$17,Macro!CA$78,IF($Q315=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CB$60,IF($Q315=Lists!$BW$17,Macro!CB$78,IF($Q315=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CC$60,IF($Q315=Lists!$BW$17,Macro!CC$78,IF($Q315=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CD$60,IF($Q315=Lists!$BW$17,Macro!CD$78,IF($Q315=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CE$60,IF($Q315=Lists!$BW$17,Macro!CE$78,IF($Q315=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CF$60,IF($Q315=Lists!$BW$17,Macro!CF$78,IF($Q315=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CG$60,IF($Q315=Lists!$BW$17,Macro!CG$78,IF($Q315=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CH$60,IF($Q315=Lists!$BW$17,Macro!CH$78,IF($Q315=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CI$60,IF($Q315=Lists!$BW$17,Macro!CI$78,IF($Q315=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CJ$60,IF($Q315=Lists!$BW$17,Macro!CJ$78,IF($Q315=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CK$60,IF($Q315=Lists!$BW$17,Macro!CK$78,IF($Q315=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CL$60,IF($Q315=Lists!$BW$17,Macro!CL$78,IF($Q315=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CM$60,IF($Q315=Lists!$BW$17,Macro!CM$78,IF($Q315=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CN$60,IF($Q315=Lists!$BW$17,Macro!CN$78,IF($Q315=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CO$60,IF($Q315=Lists!$BW$17,Macro!CO$78,IF($Q315=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CP$60,IF($Q315=Lists!$BW$17,Macro!CP$78,IF($Q315=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CQ$60,IF($Q315=Lists!$BW$17,Macro!CQ$78,IF($Q315=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CR$60,IF($Q315=Lists!$BW$17,Macro!CR$78,IF($Q315=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CS$60,IF($Q315=Lists!$BW$17,Macro!CS$78,IF($Q315=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CT$60,IF($Q315=Lists!$BW$17,Macro!CT$78,IF($Q315=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CU$60,IF($Q315=Lists!$BW$17,Macro!CU$78,IF($Q315=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY21","v":"Оргтехника, кассовая техника и ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AA$60,IF($Q316=Lists!$BW$17,Macro!AA$78,IF($Q316=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AB$60,IF($Q316=Lists!$BW$17,Macro!AB$78,IF($Q316=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AC$60,IF($Q316=Lists!$BW$17,Macro!AC$78,IF($Q316=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AD$60,IF($Q316=Lists!$BW$17,Macro!AD$78,IF($Q316=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AE$60,IF($Q316=Lists!$BW$17,Macro!AE$78,IF($Q316=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AF$60,IF($Q316=Lists!$BW$17,Macro!AF$78,IF($Q316=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AG$60,IF($Q316=Lists!$BW$17,Macro!AG$78,IF($Q316=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AH$60,IF($Q316=Lists!$BW$17,Macro!AH$78,IF($Q316=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AI$60,IF($Q316=Lists!$BW$17,Macro!AI$78,IF($Q316=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AJ$60,IF($Q316=Lists!$BW$17,Macro!AJ$78,IF($Q316=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AK$60,IF($Q316=Lists!$BW$17,Macro!AK$78,IF($Q316=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AL$60,IF($Q316=Lists!$BW$17,Macro!AL$78,IF($Q316=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AM$60,IF($Q316=Lists!$BW$17,Macro!AM$78,IF($Q316=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AN$60,IF($Q316=Lists!$BW$17,Macro!AN$78,IF($Q316=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AO$60,IF($Q316=Lists!$BW$17,Macro!AO$78,IF($Q316=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AP$60,IF($Q316=Lists!$BW$17,Macro!AP$78,IF($Q316=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AQ$60,IF($Q316=Lists!$BW$17,Macro!AQ$78,IF($Q316=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AR$60,IF($Q316=Lists!$BW$17,Macro!AR$78,IF($Q316=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AS$60,IF($Q316=Lists!$BW$17,Macro!AS$78,IF($Q316=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AT$60,IF($Q316=Lists!$BW$17,Macro!AT$78,IF($Q316=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AU$60,IF($Q316=Lists!$BW$17,Macro!AU$78,IF($Q316=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AV$60,IF($Q316=Lists!$BW$17,Macro!AV$78,IF($Q316=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AW$60,IF($Q316=Lists!$BW$17,Macro!AW$78,IF($Q316=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AX$60,IF($Q316=Lists!$BW$17,Macro!AX$78,IF($Q316=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AY$60,IF($Q316=Lists!$BW$17,Macro!AY$78,IF($Q316=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AZ$60,IF($Q316=Lists!$BW$17,Macro!AZ$78,IF($Q316=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BA$60,IF($Q316=Lists!$BW$17,Macro!BA$78,IF($Q316=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BB$60,IF($Q316=Lists!$BW$17,Macro!BB$78,IF($Q316=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BC$60,IF($Q316=Lists!$BW$17,Macro!BC$78,IF($Q316=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BD$60,IF($Q316=Lists!$BW$17,Macro!BD$78,IF($Q316=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BE$60,IF($Q316=Lists!$BW$17,Macro!BE$78,IF($Q316=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BF$60,IF($Q316=Lists!$BW$17,Macro!BF$78,IF($Q316=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BG$60,IF($Q316=Lists!$BW$17,Macro!BG$78,IF($Q316=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BH$60,IF($Q316=Lists!$BW$17,Macro!BH$78,IF($Q316=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BI$60,IF($Q316=Lists!$BW$17,Macro!BI$78,IF($Q316=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BJ$60,IF($Q316=Lists!$BW$17,Macro!BJ$78,IF($Q316=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BK$60,IF($Q316=Lists!$BW$17,Macro!BK$78,IF($Q316=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BL$60,IF($Q316=Lists!$BW$17,Macro!BL$78,IF($Q316=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BM$60,IF($Q316=Lists!$BW$17,Macro!BM$78,IF($Q316=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BN$60,IF($Q316=Lists!$BW$17,Macro!BN$78,IF($Q316=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BO$60,IF($Q316=Lists!$BW$17,Macro!BO$78,IF($Q316=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BP$60,IF($Q316=Lists!$BW$17,Macro!BP$78,IF($Q316=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BQ$60,IF($Q316=Lists!$BW$17,Macro!BQ$78,IF($Q316=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BR$60,IF($Q316=Lists!$BW$17,Macro!BR$78,IF($Q316=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BS$60,IF($Q316=Lists!$BW$17,Macro!BS$78,IF($Q316=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BT$60,IF($Q316=Lists!$BW$17,Macro!BT$78,IF($Q316=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BU$60,IF($Q316=Lists!$BW$17,Macro!BU$78,IF($Q316=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BV$60,IF($Q316=Lists!$BW$17,Macro!BV$78,IF($Q316=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BW$60,IF($Q316=Lists!$BW$17,Macro!BW$78,IF($Q316=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BX$60,IF($Q316=Lists!$BW$17,Macro!BX$78,IF($Q316=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BY$60,IF($Q316=Lists!$BW$17,Macro!BY$78,IF($Q316=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BZ$60,IF($Q316=Lists!$BW$17,Macro!BZ$78,IF($Q316=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CA$60,IF($Q316=Lists!$BW$17,Macro!CA$78,IF($Q316=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CB$60,IF($Q316=Lists!$BW$17,Macro!CB$78,IF($Q316=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CC$60,IF($Q316=Lists!$BW$17,Macro!CC$78,IF($Q316=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CD$60,IF($Q316=Lists!$BW$17,Macro!CD$78,IF($Q316=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CE$60,IF($Q316=Lists!$BW$17,Macro!CE$78,IF($Q316=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CF$60,IF($Q316=Lists!$BW$17,Macro!CF$78,IF($Q316=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CG$60,IF($Q316=Lists!$BW$17,Macro!CG$78,IF($Q316=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CH$60,IF($Q316=Lists!$BW$17,Macro!CH$78,IF($Q316=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CI$60,IF($Q316=Lists!$BW$17,Macro!CI$78,IF($Q316=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CJ$60,IF($Q316=Lists!$BW$17,Macro!CJ$78,IF($Q316=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CK$60,IF($Q316=Lists!$BW$17,Macro!CK$78,IF($Q316=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CL$60,IF($Q316=Lists!$BW$17,Macro!CL$78,IF($Q316=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CM$60,IF($Q316=Lists!$BW$17,Macro!CM$78,IF($Q316=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CN$60,IF($Q316=Lists!$BW$17,Macro!CN$78,IF($Q316=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CO$60,IF($Q316=Lists!$BW$17,Macro!CO$78,IF($Q316=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CP$60,IF($Q316=Lists!$BW$17,Macro!CP$78,IF($Q316=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CQ$60,IF($Q316=Lists!$BW$17,Macro!CQ$78,IF($Q316=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CR$60,IF($Q316=Lists!$BW$17,Macro!CR$78,IF($Q316=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CS$60,IF($Q316=Lists!$BW$17,Macro!CS$78,IF($Q316=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CT$60,IF($Q316=Lists!$BW$17,Macro!CT$78,IF($Q316=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CU$60,IF($Q316=Lists!$BW$17,Macro!CU$78,IF($Q316=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY22","v":"Автомобиль"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AA$60,IF($Q317=Lists!$BW$17,Macro!AA$78,IF($Q317=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AB$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AB$60,IF($Q317=Lists!$BW$17,Macro!AB$78,IF($Q317=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AC$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AC$60,IF($Q317=Lists!$BW$17,Macro!AC$78,IF($Q317=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AD$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AD$60,IF($Q317=Lists!$BW$17,Macro!AD$78,IF($Q317=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AE$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AE$60,IF($Q317=Lists!$BW$17,Macro!AE$78,IF($Q317=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AF$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AF$60,IF($Q317=Lists!$BW$17,Macro!AF$78,IF($Q317=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AG$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AG$60,IF($Q317=Lists!$BW$17,Macro!AG$78,IF($Q317=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AH$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AH$60,IF($Q317=Lists!$BW$17,Macro!AH$78,IF($Q317=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AI$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AI$60,IF($Q317=Lists!$BW$17,Macro!AI$78,IF($Q317=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AJ$60,IF($Q317=Lists!$BW$17,Macro!AJ$78,IF($Q317=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AK$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AK$60,IF($Q317=Lists!$BW$17,Macro!AK$78,IF($Q317=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AL$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AL$60,IF($Q317=Lists!$BW$17,Macro!AL$78,IF($Q317=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AM$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AM$60,IF($Q317=Lists!$BW$17,Macro!AM$78,IF($Q317=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AN$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AN$60,IF($Q317=Lists!$BW$17,Macro!AN$78,IF($Q317=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AO$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AO$60,IF($Q317=Lists!$BW$17,Macro!AO$78,IF($Q317=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AP$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AP$60,IF($Q317=Lists!$BW$17,Macro!AP$78,IF($Q317=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AQ$60,IF($Q317=Lists!$BW$17,Macro!AQ$78,IF($Q317=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AR$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AR$60,IF($Q317=Lists!$BW$17,Macro!AR$78,IF($Q317=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AS$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AS$60,IF($Q317=Lists!$BW$17,Macro!AS$78,IF($Q317=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AT$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AT$60,IF($Q317=Lists!$BW$17,Macro!AT$78,IF($Q317=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AU$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AU$60,IF($Q317=Lists!$BW$17,Macro!AU$78,IF($Q317=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AV$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AV$60,IF($Q317=Lists!$BW$17,Macro!AV$78,IF($Q317=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AW$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AW$60,IF($Q317=Lists!$BW$17,Macro!AW$78,IF($Q317=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AX$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AX$60,IF($Q317=Lists!$BW$17,Macro!AX$78,IF($Q317=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AY$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AY$60,IF($Q317=Lists!$BW$17,Macro!AY$78,IF($Q317=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AZ$60,IF($Q317=Lists!$BW$17,Macro!AZ$78,IF($Q317=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BA$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BA$60,IF($Q317=Lists!$BW$17,Macro!BA$78,IF($Q317=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BB$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BB$60,IF($Q317=Lists!$BW$17,Macro!BB$78,IF($Q317=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BC$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BC$60,IF($Q317=Lists!$BW$17,Macro!BC$78,IF($Q317=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BD$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BD$60,IF($Q317=Lists!$BW$17,Macro!BD$78,IF($Q317=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BE$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BE$60,IF($Q317=Lists!$BW$17,Macro!BE$78,IF($Q317=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BF$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BF$60,IF($Q317=Lists!$BW$17,Macro!BF$78,IF($Q317=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BG$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BG$60,IF($Q317=Lists!$BW$17,Macro!BG$78,IF($Q317=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BH$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BH$60,IF($Q317=Lists!$BW$17,Macro!BH$78,IF($Q317=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BI$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BI$60,IF($Q317=Lists!$BW$17,Macro!BI$78,IF($Q317=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BJ$60,IF($Q317=Lists!$BW$17,Macro!BJ$78,IF($Q317=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BK$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BK$60,IF($Q317=Lists!$BW$17,Macro!BK$78,IF($Q317=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BL$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BL$60,IF($Q317=Lists!$BW$17,Macro!BL$78,IF($Q317=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BM$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BM$60,IF($Q317=Lists!$BW$17,Macro!BM$78,IF($Q317=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BN$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BN$60,IF($Q317=Lists!$BW$17,Macro!BN$78,IF($Q317=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BO$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BO$60,IF($Q317=Lists!$BW$17,Macro!BO$78,IF($Q317=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BP$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BP$60,IF($Q317=Lists!$BW$17,Macro!BP$78,IF($Q317=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BQ$60,IF($Q317=Lists!$BW$17,Macro!BQ$78,IF($Q317=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BR$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BR$60,IF($Q317=Lists!$BW$17,Macro!BR$78,IF($Q317=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BS$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BS$60,IF($Q317=Lists!$BW$17,Macro!BS$78,IF($Q317=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BT$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BT$60,IF($Q317=Lists!$BW$17,Macro!BT$78,IF($Q317=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BU$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BU$60,IF($Q317=Lists!$BW$17,Macro!BU$78,IF($Q317=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BV$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BV$60,IF($Q317=Lists!$BW$17,Macro!BV$78,IF($Q317=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BW$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BW$60,IF($Q317=Lists!$BW$17,Macro!BW$78,IF($Q317=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BX$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BX$60,IF($Q317=Lists!$BW$17,Macro!BX$78,IF($Q317=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BY$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BY$60,IF($Q317=Lists!$BW$17,Macro!BY$78,IF($Q317=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BZ$60,IF($Q317=Lists!$BW$17,Macro!BZ$78,IF($Q317=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CA$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CA$60,IF($Q317=Lists!$BW$17,Macro!CA$78,IF($Q317=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CB$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CB$60,IF($Q317=Lists!$BW$17,Macro!CB$78,IF($Q317=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CC$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CC$60,IF($Q317=Lists!$BW$17,Macro!CC$78,IF($Q317=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CD$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CD$60,IF($Q317=Lists!$BW$17,Macro!CD$78,IF($Q317=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CE$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CE$60,IF($Q317=Lists!$BW$17,Macro!CE$78,IF($Q317=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CF$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CF$60,IF($Q317=Lists!$BW$17,Macro!CF$78,IF($Q317=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CG$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CG$60,IF($Q317=Lists!$BW$17,Macro!CG$78,IF($Q317=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CH$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CH$60,IF($Q317=Lists!$BW$17,Macro!CH$78,IF($Q317=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CI$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CI$60,IF($Q317=Lists!$BW$17,Macro!CI$78,IF($Q317=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CJ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CJ$60,IF($Q317=Lists!$BW$17,Macro!CJ$78,IF($Q317=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CK$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CK$60,IF($Q317=Lists!$BW$17,Macro!CK$78,IF($Q317=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CL$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CL$60,IF($Q317=Lists!$BW$17,Macro!CL$78,IF($Q317=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CM$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CM$60,IF($Q317=Lists!$BW$17,Macro!CM$78,IF($Q317=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CN$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CN$60,IF($Q317=Lists!$BW$17,Macro!CN$78,IF($Q317=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CO$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CO$60,IF($Q317=Lists!$BW$17,Macro!CO$78,IF($Q317=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CP$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CP$60,IF($Q317=Lists!$BW$17,Macro!CP$78,IF($Q317=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CQ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CQ$60,IF($Q317=Lists!$BW$17,Macro!CQ$78,IF($Q317=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CR$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CR$60,IF($Q317=Lists!$BW$17,Macro!CR$78,IF($Q317=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CS$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CS$60,IF($Q317=Lists!$BW$17,Macro!CS$78,IF($Q317=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CT$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CT$60,IF($Q317=Lists!$BW$17,Macro!CT$78,IF($Q317=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1.2499999999999998E-3},{"$f":"IF(CU$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CU$60,IF($Q317=Lists!$BW$17,Macro!CU$78,IF($Q317=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY23","v":"Переменные капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AA$60,IF($Q318=Lists!$BW$17,Macro!AA$78,IF($Q318=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AB$60,IF($Q318=Lists!$BW$17,Macro!AB$78,IF($Q318=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AC$60,IF($Q318=Lists!$BW$17,Macro!AC$78,IF($Q318=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AD$60,IF($Q318=Lists!$BW$17,Macro!AD$78,IF($Q318=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AE$60,IF($Q318=Lists!$BW$17,Macro!AE$78,IF($Q318=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AF$60,IF($Q318=Lists!$BW$17,Macro!AF$78,IF($Q318=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AG$60,IF($Q318=Lists!$BW$17,Macro!AG$78,IF($Q318=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AH$60,IF($Q318=Lists!$BW$17,Macro!AH$78,IF($Q318=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AI$60,IF($Q318=Lists!$BW$17,Macro!AI$78,IF($Q318=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AJ$60,IF($Q318=Lists!$BW$17,Macro!AJ$78,IF($Q318=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AK$60,IF($Q318=Lists!$BW$17,Macro!AK$78,IF($Q318=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AL$60,IF($Q318=Lists!$BW$17,Macro!AL$78,IF($Q318=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AM$60,IF($Q318=Lists!$BW$17,Macro!AM$78,IF($Q318=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AN$60,IF($Q318=Lists!$BW$17,Macro!AN$78,IF($Q318=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AO$60,IF($Q318=Lists!$BW$17,Macro!AO$78,IF($Q318=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AP$60,IF($Q318=Lists!$BW$17,Macro!AP$78,IF($Q318=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AQ$60,IF($Q318=Lists!$BW$17,Macro!AQ$78,IF($Q318=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AR$60,IF($Q318=Lists!$BW$17,Macro!AR$78,IF($Q318=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AS$60,IF($Q318=Lists!$BW$17,Macro!AS$78,IF($Q318=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AT$60,IF($Q318=Lists!$BW$17,Macro!AT$78,IF($Q318=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AU$60,IF($Q318=Lists!$BW$17,Macro!AU$78,IF($Q318=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AV$60,IF($Q318=Lists!$BW$17,Macro!AV$78,IF($Q318=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AW$60,IF($Q318=Lists!$BW$17,Macro!AW$78,IF($Q318=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AX$60,IF($Q318=Lists!$BW$17,Macro!AX$78,IF($Q318=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AY$60,IF($Q318=Lists!$BW$17,Macro!AY$78,IF($Q318=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AZ$60,IF($Q318=Lists!$BW$17,Macro!AZ$78,IF($Q318=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BA$60,IF($Q318=Lists!$BW$17,Macro!BA$78,IF($Q318=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BB$60,IF($Q318=Lists!$BW$17,Macro!BB$78,IF($Q318=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BC$60,IF($Q318=Lists!$BW$17,Macro!BC$78,IF($Q318=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BD$60,IF($Q318=Lists!$BW$17,Macro!BD$78,IF($Q318=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BE$60,IF($Q318=Lists!$BW$17,Macro!BE$78,IF($Q318=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BF$60,IF($Q318=Lists!$BW$17,Macro!BF$78,IF($Q318=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BG$60,IF($Q318=Lists!$BW$17,Macro!BG$78,IF($Q318=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BH$60,IF($Q318=Lists!$BW$17,Macro!BH$78,IF($Q318=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BI$60,IF($Q318=Lists!$BW$17,Macro!BI$78,IF($Q318=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BJ$60,IF($Q318=Lists!$BW$17,Macro!BJ$78,IF($Q318=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BK$60,IF($Q318=Lists!$BW$17,Macro!BK$78,IF($Q318=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BL$60,IF($Q318=Lists!$BW$17,Macro!BL$78,IF($Q318=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BM$60,IF($Q318=Lists!$BW$17,Macro!BM$78,IF($Q318=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BN$60,IF($Q318=Lists!$BW$17,Macro!BN$78,IF($Q318=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BO$60,IF($Q318=Lists!$BW$17,Macro!BO$78,IF($Q318=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BP$60,IF($Q318=Lists!$BW$17,Macro!BP$78,IF($Q318=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BQ$60,IF($Q318=Lists!$BW$17,Macro!BQ$78,IF($Q318=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BR$60,IF($Q318=Lists!$BW$17,Macro!BR$78,IF($Q318=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BS$60,IF($Q318=Lists!$BW$17,Macro!BS$78,IF($Q318=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BT$60,IF($Q318=Lists!$BW$17,Macro!BT$78,IF($Q318=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BU$60,IF($Q318=Lists!$BW$17,Macro!BU$78,IF($Q318=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BV$60,IF($Q318=Lists!$BW$17,Macro!BV$78,IF($Q318=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BW$60,IF($Q318=Lists!$BW$17,Macro!BW$78,IF($Q318=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BX$60,IF($Q318=Lists!$BW$17,Macro!BX$78,IF($Q318=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BY$60,IF($Q318=Lists!$BW$17,Macro!BY$78,IF($Q318=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BZ$60,IF($Q318=Lists!$BW$17,Macro!BZ$78,IF($Q318=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CA$60,IF($Q318=Lists!$BW$17,Macro!CA$78,IF($Q318=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CB$60,IF($Q318=Lists!$BW$17,Macro!CB$78,IF($Q318=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CC$60,IF($Q318=Lists!$BW$17,Macro!CC$78,IF($Q318=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CD$60,IF($Q318=Lists!$BW$17,Macro!CD$78,IF($Q318=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CE$60,IF($Q318=Lists!$BW$17,Macro!CE$78,IF($Q318=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CF$60,IF($Q318=Lists!$BW$17,Macro!CF$78,IF($Q318=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CG$60,IF($Q318=Lists!$BW$17,Macro!CG$78,IF($Q318=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CH$60,IF($Q318=Lists!$BW$17,Macro!CH$78,IF($Q318=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CI$60,IF($Q318=Lists!$BW$17,Macro!CI$78,IF($Q318=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CJ$60,IF($Q318=Lists!$BW$17,Macro!CJ$78,IF($Q318=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CK$60,IF($Q318=Lists!$BW$17,Macro!CK$78,IF($Q318=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CL$60,IF($Q318=Lists!$BW$17,Macro!CL$78,IF($Q318=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CM$60,IF($Q318=Lists!$BW$17,Macro!CM$78,IF($Q318=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CN$60,IF($Q318=Lists!$BW$17,Macro!CN$78,IF($Q318=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CO$60,IF($Q318=Lists!$BW$17,Macro!CO$78,IF($Q318=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CP$60,IF($Q318=Lists!$BW$17,Macro!CP$78,IF($Q318=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CQ$60,IF($Q318=Lists!$BW$17,Macro!CQ$78,IF($Q318=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CR$60,IF($Q318=Lists!$BW$17,Macro!CR$78,IF($Q318=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CS$60,IF($Q318=Lists!$BW$17,Macro!CS$78,IF($Q318=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CT$60,IF($Q318=Lists!$BW$17,Macro!CT$78,IF($Q318=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CU$60,IF($Q318=Lists!$BW$17,Macro!CU$78,IF($Q318=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY24","v":"Переменные капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AA$60,IF($Q319=Lists!$BW$17,Macro!AA$78,IF($Q319=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AB$60,IF($Q319=Lists!$BW$17,Macro!AB$78,IF($Q319=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AC$60,IF($Q319=Lists!$BW$17,Macro!AC$78,IF($Q319=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AD$60,IF($Q319=Lists!$BW$17,Macro!AD$78,IF($Q319=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AE$60,IF($Q319=Lists!$BW$17,Macro!AE$78,IF($Q319=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AF$60,IF($Q319=Lists!$BW$17,Macro!AF$78,IF($Q319=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AG$60,IF($Q319=Lists!$BW$17,Macro!AG$78,IF($Q319=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AH$60,IF($Q319=Lists!$BW$17,Macro!AH$78,IF($Q319=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AI$60,IF($Q319=Lists!$BW$17,Macro!AI$78,IF($Q319=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AJ$60,IF($Q319=Lists!$BW$17,Macro!AJ$78,IF($Q319=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AK$60,IF($Q319=Lists!$BW$17,Macro!AK$78,IF($Q319=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AL$60,IF($Q319=Lists!$BW$17,Macro!AL$78,IF($Q319=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AM$60,IF($Q319=Lists!$BW$17,Macro!AM$78,IF($Q319=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AN$60,IF($Q319=Lists!$BW$17,Macro!AN$78,IF($Q319=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AO$60,IF($Q319=Lists!$BW$17,Macro!AO$78,IF($Q319=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AP$60,IF($Q319=Lists!$BW$17,Macro!AP$78,IF($Q319=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AQ$60,IF($Q319=Lists!$BW$17,Macro!AQ$78,IF($Q319=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AR$60,IF($Q319=Lists!$BW$17,Macro!AR$78,IF($Q319=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AS$60,IF($Q319=Lists!$BW$17,Macro!AS$78,IF($Q319=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AT$60,IF($Q319=Lists!$BW$17,Macro!AT$78,IF($Q319=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AU$60,IF($Q319=Lists!$BW$17,Macro!AU$78,IF($Q319=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AV$60,IF($Q319=Lists!$BW$17,Macro!AV$78,IF($Q319=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AW$60,IF($Q319=Lists!$BW$17,Macro!AW$78,IF($Q319=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AX$60,IF($Q319=Lists!$BW$17,Macro!AX$78,IF($Q319=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AY$60,IF($Q319=Lists!$BW$17,Macro!AY$78,IF($Q319=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AZ$60,IF($Q319=Lists!$BW$17,Macro!AZ$78,IF($Q319=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BA$60,IF($Q319=Lists!$BW$17,Macro!BA$78,IF($Q319=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BB$60,IF($Q319=Lists!$BW$17,Macro!BB$78,IF($Q319=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BC$60,IF($Q319=Lists!$BW$17,Macro!BC$78,IF($Q319=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BD$60,IF($Q319=Lists!$BW$17,Macro!BD$78,IF($Q319=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BE$60,IF($Q319=Lists!$BW$17,Macro!BE$78,IF($Q319=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BF$60,IF($Q319=Lists!$BW$17,Macro!BF$78,IF($Q319=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BG$60,IF($Q319=Lists!$BW$17,Macro!BG$78,IF($Q319=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BH$60,IF($Q319=Lists!$BW$17,Macro!BH$78,IF($Q319=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BI$60,IF($Q319=Lists!$BW$17,Macro!BI$78,IF($Q319=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BJ$60,IF($Q319=Lists!$BW$17,Macro!BJ$78,IF($Q319=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BK$60,IF($Q319=Lists!$BW$17,Macro!BK$78,IF($Q319=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BL$60,IF($Q319=Lists!$BW$17,Macro!BL$78,IF($Q319=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BM$60,IF($Q319=Lists!$BW$17,Macro!BM$78,IF($Q319=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BN$60,IF($Q319=Lists!$BW$17,Macro!BN$78,IF($Q319=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BO$60,IF($Q319=Lists!$BW$17,Macro!BO$78,IF($Q319=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BP$60,IF($Q319=Lists!$BW$17,Macro!BP$78,IF($Q319=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BQ$60,IF($Q319=Lists!$BW$17,Macro!BQ$78,IF($Q319=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BR$60,IF($Q319=Lists!$BW$17,Macro!BR$78,IF($Q319=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BS$60,IF($Q319=Lists!$BW$17,Macro!BS$78,IF($Q319=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BT$60,IF($Q319=Lists!$BW$17,Macro!BT$78,IF($Q319=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BU$60,IF($Q319=Lists!$BW$17,Macro!BU$78,IF($Q319=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BV$60,IF($Q319=Lists!$BW$17,Macro!BV$78,IF($Q319=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BW$60,IF($Q319=Lists!$BW$17,Macro!BW$78,IF($Q319=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BX$60,IF($Q319=Lists!$BW$17,Macro!BX$78,IF($Q319=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BY$60,IF($Q319=Lists!$BW$17,Macro!BY$78,IF($Q319=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BZ$60,IF($Q319=Lists!$BW$17,Macro!BZ$78,IF($Q319=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CA$60,IF($Q319=Lists!$BW$17,Macro!CA$78,IF($Q319=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CB$60,IF($Q319=Lists!$BW$17,Macro!CB$78,IF($Q319=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CC$60,IF($Q319=Lists!$BW$17,Macro!CC$78,IF($Q319=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CD$60,IF($Q319=Lists!$BW$17,Macro!CD$78,IF($Q319=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CE$60,IF($Q319=Lists!$BW$17,Macro!CE$78,IF($Q319=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CF$60,IF($Q319=Lists!$BW$17,Macro!CF$78,IF($Q319=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CG$60,IF($Q319=Lists!$BW$17,Macro!CG$78,IF($Q319=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CH$60,IF($Q319=Lists!$BW$17,Macro!CH$78,IF($Q319=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CI$60,IF($Q319=Lists!$BW$17,Macro!CI$78,IF($Q319=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CJ$60,IF($Q319=Lists!$BW$17,Macro!CJ$78,IF($Q319=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CK$60,IF($Q319=Lists!$BW$17,Macro!CK$78,IF($Q319=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CL$60,IF($Q319=Lists!$BW$17,Macro!CL$78,IF($Q319=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CM$60,IF($Q319=Lists!$BW$17,Macro!CM$78,IF($Q319=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CN$60,IF($Q319=Lists!$BW$17,Macro!CN$78,IF($Q319=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CO$60,IF($Q319=Lists!$BW$17,Macro!CO$78,IF($Q319=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CP$60,IF($Q319=Lists!$BW$17,Macro!CP$78,IF($Q319=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CQ$60,IF($Q319=Lists!$BW$17,Macro!CQ$78,IF($Q319=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CR$60,IF($Q319=Lists!$BW$17,Macro!CR$78,IF($Q319=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CS$60,IF($Q319=Lists!$BW$17,Macro!CS$78,IF($Q319=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CT$60,IF($Q319=Lists!$BW$17,Macro!CT$78,IF($Q319=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CU$60,IF($Q319=Lists!$BW$17,Macro!CU$78,IF($Q319=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY25","v":"Переменные капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AA$60,IF($Q320=Lists!$BW$17,Macro!AA$78,IF($Q320=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AB$60,IF($Q320=Lists!$BW$17,Macro!AB$78,IF($Q320=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AC$60,IF($Q320=Lists!$BW$17,Macro!AC$78,IF($Q320=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AD$60,IF($Q320=Lists!$BW$17,Macro!AD$78,IF($Q320=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AE$60,IF($Q320=Lists!$BW$17,Macro!AE$78,IF($Q320=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AF$60,IF($Q320=Lists!$BW$17,Macro!AF$78,IF($Q320=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AG$60,IF($Q320=Lists!$BW$17,Macro!AG$78,IF($Q320=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AH$60,IF($Q320=Lists!$BW$17,Macro!AH$78,IF($Q320=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AI$60,IF($Q320=Lists!$BW$17,Macro!AI$78,IF($Q320=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AJ$60,IF($Q320=Lists!$BW$17,Macro!AJ$78,IF($Q320=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AK$60,IF($Q320=Lists!$BW$17,Macro!AK$78,IF($Q320=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AL$60,IF($Q320=Lists!$BW$17,Macro!AL$78,IF($Q320=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AM$60,IF($Q320=Lists!$BW$17,Macro!AM$78,IF($Q320=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AN$60,IF($Q320=Lists!$BW$17,Macro!AN$78,IF($Q320=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AO$60,IF($Q320=Lists!$BW$17,Macro!AO$78,IF($Q320=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AP$60,IF($Q320=Lists!$BW$17,Macro!AP$78,IF($Q320=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AQ$60,IF($Q320=Lists!$BW$17,Macro!AQ$78,IF($Q320=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AR$60,IF($Q320=Lists!$BW$17,Macro!AR$78,IF($Q320=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AS$60,IF($Q320=Lists!$BW$17,Macro!AS$78,IF($Q320=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AT$60,IF($Q320=Lists!$BW$17,Macro!AT$78,IF($Q320=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AU$60,IF($Q320=Lists!$BW$17,Macro!AU$78,IF($Q320=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AV$60,IF($Q320=Lists!$BW$17,Macro!AV$78,IF($Q320=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AW$60,IF($Q320=Lists!$BW$17,Macro!AW$78,IF($Q320=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AX$60,IF($Q320=Lists!$BW$17,Macro!AX$78,IF($Q320=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AY$60,IF($Q320=Lists!$BW$17,Macro!AY$78,IF($Q320=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AZ$60,IF($Q320=Lists!$BW$17,Macro!AZ$78,IF($Q320=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BA$60,IF($Q320=Lists!$BW$17,Macro!BA$78,IF($Q320=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BB$60,IF($Q320=Lists!$BW$17,Macro!BB$78,IF($Q320=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BC$60,IF($Q320=Lists!$BW$17,Macro!BC$78,IF($Q320=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BD$60,IF($Q320=Lists!$BW$17,Macro!BD$78,IF($Q320=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BE$60,IF($Q320=Lists!$BW$17,Macro!BE$78,IF($Q320=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BF$60,IF($Q320=Lists!$BW$17,Macro!BF$78,IF($Q320=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BG$60,IF($Q320=Lists!$BW$17,Macro!BG$78,IF($Q320=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BH$60,IF($Q320=Lists!$BW$17,Macro!BH$78,IF($Q320=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BI$60,IF($Q320=Lists!$BW$17,Macro!BI$78,IF($Q320=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BJ$60,IF($Q320=Lists!$BW$17,Macro!BJ$78,IF($Q320=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BK$60,IF($Q320=Lists!$BW$17,Macro!BK$78,IF($Q320=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BL$60,IF($Q320=Lists!$BW$17,Macro!BL$78,IF($Q320=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BM$60,IF($Q320=Lists!$BW$17,Macro!BM$78,IF($Q320=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BN$60,IF($Q320=Lists!$BW$17,Macro!BN$78,IF($Q320=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BO$60,IF($Q320=Lists!$BW$17,Macro!BO$78,IF($Q320=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BP$60,IF($Q320=Lists!$BW$17,Macro!BP$78,IF($Q320=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BQ$60,IF($Q320=Lists!$BW$17,Macro!BQ$78,IF($Q320=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BR$60,IF($Q320=Lists!$BW$17,Macro!BR$78,IF($Q320=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BS$60,IF($Q320=Lists!$BW$17,Macro!BS$78,IF($Q320=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BT$60,IF($Q320=Lists!$BW$17,Macro!BT$78,IF($Q320=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BU$60,IF($Q320=Lists!$BW$17,Macro!BU$78,IF($Q320=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BV$60,IF($Q320=Lists!$BW$17,Macro!BV$78,IF($Q320=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BW$60,IF($Q320=Lists!$BW$17,Macro!BW$78,IF($Q320=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BX$60,IF($Q320=Lists!$BW$17,Macro!BX$78,IF($Q320=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BY$60,IF($Q320=Lists!$BW$17,Macro!BY$78,IF($Q320=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BZ$60,IF($Q320=Lists!$BW$17,Macro!BZ$78,IF($Q320=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CA$60,IF($Q320=Lists!$BW$17,Macro!CA$78,IF($Q320=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CB$60,IF($Q320=Lists!$BW$17,Macro!CB$78,IF($Q320=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CC$60,IF($Q320=Lists!$BW$17,Macro!CC$78,IF($Q320=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CD$60,IF($Q320=Lists!$BW$17,Macro!CD$78,IF($Q320=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CE$60,IF($Q320=Lists!$BW$17,Macro!CE$78,IF($Q320=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CF$60,IF($Q320=Lists!$BW$17,Macro!CF$78,IF($Q320=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CG$60,IF($Q320=Lists!$BW$17,Macro!CG$78,IF($Q320=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CH$60,IF($Q320=Lists!$BW$17,Macro!CH$78,IF($Q320=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CI$60,IF($Q320=Lists!$BW$17,Macro!CI$78,IF($Q320=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CJ$60,IF($Q320=Lists!$BW$17,Macro!CJ$78,IF($Q320=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CK$60,IF($Q320=Lists!$BW$17,Macro!CK$78,IF($Q320=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CL$60,IF($Q320=Lists!$BW$17,Macro!CL$78,IF($Q320=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CM$60,IF($Q320=Lists!$BW$17,Macro!CM$78,IF($Q320=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CN$60,IF($Q320=Lists!$BW$17,Macro!CN$78,IF($Q320=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CO$60,IF($Q320=Lists!$BW$17,Macro!CO$78,IF($Q320=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CP$60,IF($Q320=Lists!$BW$17,Macro!CP$78,IF($Q320=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CQ$60,IF($Q320=Lists!$BW$17,Macro!CQ$78,IF($Q320=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CR$60,IF($Q320=Lists!$BW$17,Macro!CR$78,IF($Q320=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CS$60,IF($Q320=Lists!$BW$17,Macro!CS$78,IF($Q320=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CT$60,IF($Q320=Lists!$BW$17,Macro!CT$78,IF($Q320=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CU$60,IF($Q320=Lists!$BW$17,Macro!CU$78,IF($Q320=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":322},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Sales","index":9,"n_rows":347,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I34\")","v":"Sales"},null,null,{"$f":"INDIRECT(\"START!K34\")","v":"Параметры бюджета продаж"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99490)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99490)","v":0},{"$f":"SUM(T$15:T$99490)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$76","v":"Валовый поток посетителей"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока продаж\"","v":"начало 1 блока продаж"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Валовый поток посетителей"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Крупный чек"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":735664.55499999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":10.500000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":29.225000000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":60.865000000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":271.60000000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":284.94000000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":492.84000000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":699.03000000000009},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1071.6000000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1360.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1753.0500000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1900.0350000000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1784.1600000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3046.8},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1697.4},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2724.96},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4362},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4374},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4365.6000000000004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":5359.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":6224.4000000000005},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7050.0000000000009},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7768.2000000000007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7412.58},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":6315.5400000000009},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":9490.2000000000007},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":5070},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7425.6},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11158.800000000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":10465.200000000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":9700.8000000000011},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11409.12},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":12516.060000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":13522.800000000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":14020.800000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":12890.34},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":10374.420000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":15190.800000000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7769.4000000000015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11225.760000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":16338.600000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":15152.940000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":13668.480000000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":15825.240000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":16798.47},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":18180.600000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":18354.600000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":16967.340000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":13371.12},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":19599.600000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":9924.3000000000011},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":14137.62},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":20445.600000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":18672.660000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":16797.120000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":19120.86},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":20534.82},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":21864.600000000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":22362.600000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":20215.440000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":16071.720000000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":23012.400000000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11755.2},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":16457.280000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":24008.400000000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":21607.560000000005},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":19605.120000000003},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":22164.840000000004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$131","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H18","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I17","v":"Крупный чек"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":2309506301.4145646},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":25252.500000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":77641.074000000022},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":157738.59359999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":722571.26399999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":751441.56840000022},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1314819.0864000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1848782.7828000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2919310.7961600004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3694732.9847999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4790078.7976800008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5186172.6549000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4895647.4574000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8337770.8020000011},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4754582.6260752007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7618020.3915580809},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":12203225.561376002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":12244666.794984002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":12225951.542937603},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14993111.679552},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17804720.07178387},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":20148825.199104004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22204686.002754822},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":21223080.03875671},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":18091691.520178955},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":27175801.376191974},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14850190.425260883},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":21742224.937338732},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":32669302.709881905},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":30712196.04997611},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28454976.379615203},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":33462917.448608723},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":37504728.404655859},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":40539074.031162813},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":42015040.516448915},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":38711833.522571981},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":31144499.377797678},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":45590617.234003827},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":23841904.454034336},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":34436829.040046848},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":50127429.98362381},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":46570235.919302396},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":42001664.788088433},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":48615146.821193665},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":52770464.717952549},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":57096050.810800985},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":57652218.772412673},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":53388894.612204313},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":42067665.731172554},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":61648007.963618852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":31900785.676157668},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":45458550.320959404},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":65733577.120231263},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":60161807.750919014},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":54112680.166736826},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":61591722.624238849},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":67593753.541561216},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":71963242.94081457},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":73587089.787577987},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":66615084.407825977},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":52949438.825692043},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":75831668.58451122},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":39542909.289794005},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":55360073.005711615},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":80745096.620643437},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":72743660.514298201},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":65989635.704052106},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":74601086.713672161},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"Коммерческие затраты на одного посетителя",null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z21:$CV21)","v":25},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q22:$Q25,AA22:AA25))","v":25},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q22:$Q25,AB22:AB25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q22:$Q25,CN22:CN25))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,"руб. // %",null,null,"*",10,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$CV22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",10,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$CV23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",5,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},{"$f":"IF($X24=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z24:$CV24)","v":1},"*",null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z26:$CV26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CU$15)","v":25}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z27:$CV27)","v":18391613.875},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":262.50000000000006},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":730.62500000000023},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1521.6250000000002},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6790.0000000000009},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7123.5000000000018},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12321},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17475.750000000004},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26790.000000000004},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":34012.5},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43826.250000000007},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47500.875000000007},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44604.000000000007},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":76170},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42435},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":68124},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109050},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109350},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109140.00000000001},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":133987.5},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155610},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":176250.00000000003},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":194205.00000000003},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185314.5},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":157888.50000000003},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":237255.00000000003},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":126750},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185640},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":278970},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":261630.00000000003},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242520.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":285228},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":312901.50000000006},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":338070},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":350520},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":322258.5},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":259360.50000000006},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":379770},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":194235.00000000003},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":280644.00000000006},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":408465.00000000006},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":378823.50000000006},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":341712.00000000006},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":395631.00000000006},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":419961.75},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":454515.00000000006},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":458865.00000000006},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424183.50000000012},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":334278},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":489990.00000000006},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":248107.50000000003},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353440.5},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":511140.00000000006},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":466816.50000000012},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":419928.00000000006},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":478021.5},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":513370.5},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":546615},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":559065},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505386.00000000006},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":401793},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":575310},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":293880},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":411432.00000000006},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":600210},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":540189.00000000012},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":490128.00000000006},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":554121.00000000012},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":18003729.175000001},null,null,{"$f":"IF(AA$11=\"\",0,$Q31*(IF(AA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q36))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q31*(IF(AB$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT(-$Q36))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q31*(IF(AC$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT(-$Q36))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q31*(IF(AD$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT(-$Q36))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q31*(IF(AE$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT(-$Q36))))","v":26.250000000000004},{"$f":"IF(AF$11=\"\",0,$Q31*(IF(AF$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT(-$Q36))))","v":125.56250000000003},{"$f":"IF(AG$11=\"\",0,$Q31*(IF(AG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT(-$Q36))))","v":482.03750000000014},{"$f":"IF(AH$11=\"\",0,$Q31*(IF(AH$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT(-$Q36))))","v":1494.7625000000003},{"$f":"IF(AI$11=\"\",0,$Q31*(IF(AI$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT(-$Q36))))","v":3135.4875000000002},{"$f":"IF(AJ$11=\"\",0,$Q31*(IF(AJ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT(-$Q36))))","v":7409.8000000000011},{"$f":"IF(AK$11=\"\",0,$Q31*(IF(AK$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT(-$Q36))))","v":9198.2250000000022},{"$f":"IF(AL$11=\"\",0,$Q31*(IF(AL$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT(-$Q36))))","v":14798.849999999999},{"$f":"IF(AM$11=\"\",0,$Q31*(IF(AM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT(-$Q36))))","v":20992.275000000001},{"$f":"IF(AN$11=\"\",0,$Q31*(IF(AN$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT(-$Q36))))","v":29938.125},{"$f":"IF(AO$11=\"\",0,$Q31*(IF(AO$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT(-$Q36))))","v":37324.087500000001},{"$f":"IF(AP$11=\"\",0,$Q31*(IF(AP$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT(-$Q36))))","v":44638.950000000004},{"$f":"IF(AQ$11=\"\",0,$Q31*(IF(AQ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT(-$Q36))))","v":49788.412500000006},{"$f":"IF(AR$11=\"\",0,$Q31*(IF(AR$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT(-$Q36))))","v":50700.3},{"$f":"IF(AS$11=\"\",0,$Q31*(IF(AS$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT(-$Q36))))","v":68618.399999999994},{"$f":"IF(AT$11=\"\",0,$Q31*(IF(AT$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT(-$Q36))))","v":54234.299999999996},{"$f":"IF(AU$11=\"\",0,$Q31*(IF(AU$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT(-$Q36))))","v":80431.8},{"$f":"IF(AV$11=\"\",0,$Q31*(IF(AV$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT(-$Q36))))","v":109119},{"$f":"IF(AW$11=\"\",0,$Q31*(IF(AW$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT(-$Q36))))","v":111771.75},{"$f":"IF(AX$11=\"\",0,$Q31*(IF(AX$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT(-$Q36))))","v":118756.5},{"$f":"IF(AY$11=\"\",0,$Q31*(IF(AY$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT(-$Q36))))","v":142538.25},{"$f":"IF(AZ$11=\"\",0,$Q31*(IF(AZ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT(-$Q36))))","v":163597.5},{"$f":"IF(BA$11=\"\",0,$Q31*(IF(BA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT(-$Q36))))","v":180747.45},{"$f":"IF(BB$11=\"\",0,$Q31*(IF(BB$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT(-$Q36))))","v":188795.25},{"$f":"IF(BC$11=\"\",0,$Q31*(IF(BC$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT(-$Q36))))","v":185023.35},{"$f":"IF(BD$11=\"\",0,$Q31*(IF(BD$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT(-$Q36))))","v":170647.95},{"$f":"IF(BE$11=\"\",0,$Q31*(IF(BE$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT(-$Q36))))","v":209992.5},{"$f":"IF(BF$11=\"\",0,$Q31*(IF(BF$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT(-$Q36))))","v":153750},{"$f":"IF(BG$11=\"\",0,$Q31*(IF(BG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q36))))","v":211905},{"$f":"IF(BH$11=\"\",0,$Q31*(IF(BH$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT(-$Q36))))","v":271857},{"$f":"IF(BI$11=\"\",0,$Q31*(IF(BI$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT(-$Q36))))","v":260167.8},{"$f":"IF(BJ$11=\"\",0,$Q31*(IF(BJ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT(-$Q36))))","v":258099.75},{"$f":"IF(BK$11=\"\",0,$Q31*(IF(BK$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT(-$Q36))))","v":296046.90000000002},{"$f":"IF(BL$11=\"\",0,$Q31*(IF(BL$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT(-$Q36))))","v":321697.05000000005},{"$f":"IF(BM$11=\"\",0,$Q31*(IF(BM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT(-$Q36))))","v":338978.85},{"$f":"IF(BN$11=\"\",0,$Q31*(IF(BN$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT(-$Q36))))","v":335751.75},{"$f":"IF(BO$11=\"\",0,$Q31*(IF(BO$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT(-$Q36))))","v":315430.05},{"$f":"IF(BP$11=\"\",0,$Q31*(IF(BP$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT(-$Q36))))","v":276929.85000000003},{"$f":"IF(BQ$11=\"\",0,$Q31*(IF(BQ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT(-$Q36))))","v":332750.40000000002},{"$f":"IF(BR$11=\"\",0,$Q31*(IF(BR$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT(-$Q36))))","v":232939.80000000002},{"$f":"IF(BS$11=\"\",0,$Q31*(IF(BS$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT(-$Q36))))","v":316026.15000000002},{"$f":"IF(BT$11=\"\",0,$Q31*(IF(BT$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT(-$Q36))))","v":395861.4},{"$f":"IF(BU$11=\"\",0,$Q31*(IF(BU$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT(-$Q36))))","v":373081.95},{"$f":"IF(BV$11=\"\",0,$Q31*(IF(BV$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT(-$Q36))))","v":360320.77500000002},{"$f":"IF(BW$11=\"\",0,$Q31*(IF(BW$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT(-$Q36))))","v":406385.55000000005},{"$f":"IF(BX$11=\"\",0,$Q31*(IF(BX$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT(-$Q36))))","v":430762.72499999998},{"$f":"IF(BY$11=\"\",0,$Q31*(IF(BY$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT(-$Q36))))","v":452351.85000000003},{"$f":"IF(BZ$11=\"\",0,$Q31*(IF(BZ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT(-$Q36))))","v":439470},{"$f":"IF(CA$11=\"\",0,$Q31*(IF(CA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT(-$Q36))))","v":412783.05000000005},{"$f":"IF(CB$11=\"\",0,$Q31*(IF(CB$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT(-$Q36))))","v":356803.35},{"$f":"IF(CC$11=\"\",0,$Q31*(IF(CC$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT(-$Q36))))","v":427958.55},{"$f":"IF(CD$11=\"\",0,$Q31*(IF(CD$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT(-$Q36))))","v":295477.34999999998},{"$f":"IF(CE$11=\"\",0,$Q31*(IF(CE$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT(-$Q36))))","v":396318},{"$f":"IF(CF$11=\"\",0,$Q31*(IF(CF$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT(-$Q36))))","v":493154.10000000003},{"$f":"IF(CG$11=\"\",0,$Q31*(IF(CG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT(-$Q36))))","v":458559.30000000005},{"$f":"IF(CH$11=\"\",0,$Q31*(IF(CH$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT(-$Q36))))","v":440890.95000000007},{"$f":"IF(CI$11=\"\",0,$Q31*(IF(CI$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT(-$Q36))))","v":491950.65},{"$f":"IF(CJ$11=\"\",0,$Q31*(IF(CJ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT(-$Q36))))","v":524588.85},{"$f":"IF(CK$11=\"\",0,$Q31*(IF(CK$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT(-$Q36))))","v":544982.1},{"$f":"IF(CL$11=\"\",0,$Q31*(IF(CL$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT(-$Q36))))","v":532602},{"$f":"IF(CM$11=\"\",0,$Q31*(IF(CM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q36))))","v":491659.80000000005},{"$f":"IF(CN$11=\"\",0,$Q31*(IF(CN$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT(-$Q36))))","v":425705.1},{"$f":"IF(CO$11=\"\",0,$Q31*(IF(CO$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT(-$Q36))))","v":502636.2},{"$f":"IF(CP$11=\"\",0,$Q31*(IF(CP$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT(-$Q36))))","v":348023.4},{"$f":"IF(CQ$11=\"\",0,$Q31*(IF(CQ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT(-$Q36))))","v":462063.30000000005},{"$f":"IF(CR$11=\"\",0,$Q31*(IF(CR$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT(-$Q36))))","v":577197.60000000009},{"$f":"IF(CS$11=\"\",0,$Q31*(IF(CS$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT(-$Q36))))","v":531570.00000000012},{"$f":"IF(CT$11=\"\",0,$Q31*(IF(CT$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT(-$Q36))))","v":453913.80000000005},{"$f":"IF(CU$11=\"\",0,$Q31*(IF(CU$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT(-$Q36))))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q33-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q31","v":0.7},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q34-(100%-Q31))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":18391613.875},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q40))))","v":0},{"$f":"IF(AB$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT(-$Q40))))","v":0},{"$f":"IF(AC$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT(-$Q40))))","v":0},{"$f":"IF(AD$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT(-$Q40))))","v":0},{"$f":"IF(AE$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT(-$Q40))))","v":0},{"$f":"IF(AF$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT(-$Q40))))","v":262.50000000000006},{"$f":"IF(AG$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT(-$Q40))))","v":730.62500000000023},{"$f":"IF(AH$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT(-$Q40))))","v":1521.6250000000002},{"$f":"IF(AI$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT(-$Q40))))","v":6790.0000000000009},{"$f":"IF(AJ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT(-$Q40))))","v":7123.5000000000018},{"$f":"IF(AK$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT(-$Q40))))","v":12321},{"$f":"IF(AL$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT(-$Q40))))","v":17475.750000000004},{"$f":"IF(AM$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT(-$Q40))))","v":26790.000000000004},{"$f":"IF(AN$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT(-$Q40))))","v":34012.5},{"$f":"IF(AO$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT(-$Q40))))","v":43826.250000000007},{"$f":"IF(AP$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT(-$Q40))))","v":47500.875000000007},{"$f":"IF(AQ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT(-$Q40))))","v":44604.000000000007},{"$f":"IF(AR$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT(-$Q40))))","v":76170},{"$f":"IF(AS$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT(-$Q40))))","v":42435},{"$f":"IF(AT$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT(-$Q40))))","v":68124},{"$f":"IF(AU$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT(-$Q40))))","v":109050},{"$f":"IF(AV$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT(-$Q40))))","v":109350},{"$f":"IF(AW$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT(-$Q40))))","v":109140.00000000001},{"$f":"IF(AX$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT(-$Q40))))","v":133987.5},{"$f":"IF(AY$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT(-$Q40))))","v":155610},{"$f":"IF(AZ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT(-$Q40))))","v":176250.00000000003},{"$f":"IF(BA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT(-$Q40))))","v":194205.00000000003},{"$f":"IF(BB$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT(-$Q40))))","v":185314.5},{"$f":"IF(BC$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT(-$Q40))))","v":157888.50000000003},{"$f":"IF(BD$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT(-$Q40))))","v":237255.00000000003},{"$f":"IF(BE$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT(-$Q40))))","v":126750},{"$f":"IF(BF$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT(-$Q40))))","v":185640},{"$f":"IF(BG$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q40))))","v":278970},{"$f":"IF(BH$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT(-$Q40))))","v":261630.00000000003},{"$f":"IF(BI$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT(-$Q40))))","v":242520.00000000003},{"$f":"IF(BJ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT(-$Q40))))","v":285228},{"$f":"IF(BK$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT(-$Q40))))","v":312901.50000000006},{"$f":"IF(BL$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT(-$Q40))))","v":338070},{"$f":"IF(BM$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT(-$Q40))))","v":350520},{"$f":"IF(BN$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT(-$Q40))))","v":322258.5},{"$f":"IF(BO$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT(-$Q40))))","v":259360.50000000006},{"$f":"IF(BP$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT(-$Q40))))","v":379770},{"$f":"IF(BQ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT(-$Q40))))","v":194235.00000000003},{"$f":"IF(BR$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT(-$Q40))))","v":280644.00000000006},{"$f":"IF(BS$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT(-$Q40))))","v":408465.00000000006},{"$f":"IF(BT$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT(-$Q40))))","v":378823.50000000006},{"$f":"IF(BU$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT(-$Q40))))","v":341712.00000000006},{"$f":"IF(BV$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT(-$Q40))))","v":395631.00000000006},{"$f":"IF(BW$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT(-$Q40))))","v":419961.75},{"$f":"IF(BX$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT(-$Q40))))","v":454515.00000000006},{"$f":"IF(BY$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT(-$Q40))))","v":458865.00000000006},{"$f":"IF(BZ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT(-$Q40))))","v":424183.50000000012},{"$f":"IF(CA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT(-$Q40))))","v":334278},{"$f":"IF(CB$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT(-$Q40))))","v":489990.00000000006},{"$f":"IF(CC$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT(-$Q40))))","v":248107.50000000003},{"$f":"IF(CD$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT(-$Q40))))","v":353440.5},{"$f":"IF(CE$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT(-$Q40))))","v":511140.00000000006},{"$f":"IF(CF$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT(-$Q40))))","v":466816.50000000012},{"$f":"IF(CG$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT(-$Q40))))","v":419928.00000000006},{"$f":"IF(CH$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT(-$Q40))))","v":478021.5},{"$f":"IF(CI$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT(-$Q40))))","v":513370.5},{"$f":"IF(CJ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT(-$Q40))))","v":546615},{"$f":"IF(CK$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT(-$Q40))))","v":559065},{"$f":"IF(CL$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT(-$Q40))))","v":505386.00000000006},{"$f":"IF(CM$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q40))))","v":401793},{"$f":"IF(CN$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT(-$Q40))))","v":575310},{"$f":"IF(CO$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT(-$Q40))))","v":293880},{"$f":"IF(CP$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT(-$Q40))))","v":411432.00000000006},{"$f":"IF(CQ$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT(-$Q40))))","v":600210},{"$f":"IF(CR$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT(-$Q40))))","v":540189.00000000012},{"$f":"IF(CS$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT(-$Q40))))","v":490128.00000000006},{"$f":"IF(CT$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT(-$Q40))))","v":554121.00000000012},{"$f":"IF(CU$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT(-$Q40))))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},"Срок цикла продаж и производства",null,null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},{"$f":"I39","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q40-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},"Затраты времени на одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":0.16666666666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q44:$Q47,AA44:AA47)/60)","v":0.16666666666666666},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q44:$Q47,AB44:AB47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q44:$Q47,CN44:CN47))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,"кол-во минут // %",null,null,"*",5,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},{"$f":"IF($X44=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z44:$CV44)","v":1},"*",null,1]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",3,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},{"$f":"IF($X45=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z45:$CV45)","v":1},"*",null,1]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF($X46=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$CV46)","v":1},"*",null,1]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CU$15)","v":0.16666666666666666}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Затраты времени сотрудников отдела продаж",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z49:$CV49)","v":122610.75916666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.7500000000000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4.8708333333333345},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10.144166666666667},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":45.266666666666666},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47.490000000000009},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":82.14},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":116.50500000000001},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178.60000000000002},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":226.75},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":292.17500000000001},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":316.67250000000001},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":297.36},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":507.8},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":282.89999999999998},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":454.15999999999997},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":727},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":729},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":727.6},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":893.25},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1037.4000000000001},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1175},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1294.7},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1235.4299999999998},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1052.5900000000001},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1581.7},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":845},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1237.5999999999999},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1859.8000000000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1744.2},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1616.8000000000002},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1901.52},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2086.0100000000002},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2253.8000000000002},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2336.8000000000002},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2148.39},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1729.0700000000002},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2531.8000000000002},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1294.9000000000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1870.9600000000003},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2723.1000000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2525.4900000000002},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2278.08},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2637.54},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2799.7449999999999},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3030.1000000000004},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3059.1000000000004},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2827.8900000000003},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2228.52},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3266.6000000000004},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1654.0500000000002},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2356.27},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3407.6000000000004},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3112.1100000000006},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2799.5200000000004},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3186.81},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3422.47},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3644.1000000000004},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3727.1000000000004},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3369.2400000000002},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2678.62},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3835.4},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1959.2},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2742.88},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4001.4},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3601.2600000000007},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3267.5200000000004},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3694.1400000000003},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":866.23894791666658},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z49:AA49)=0,0,IF(MAX($Z51:Z51)>IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20),MAX($Z51:Z51),IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z49:AB49)=0,0,IF(MAX($Z51:AA51)>IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20),MAX($Z51:AA51),IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z49:AC49)=0,0,IF(MAX($Z51:AB51)>IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20),MAX($Z51:AB51),IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z49:AD49)=0,0,IF(MAX($Z51:AC51)>IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20),MAX($Z51:AC51),IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z49:AE49)=0,0,IF(MAX($Z51:AD51)>IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20),MAX($Z51:AD51),IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z49:AF49)=0,0,IF(MAX($Z51:AE51)>IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20),MAX($Z51:AE51),IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20))))","v":1.0937500000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z49:AG49)=0,0,IF(MAX($Z51:AF51)>IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20),MAX($Z51:AF51),IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20))))","v":3.0442708333333339E-2},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z49:AH49)=0,0,IF(MAX($Z51:AG51)>IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20),MAX($Z51:AG51),IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20))))","v":6.3401041666666672E-2},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z49:AI49)=0,0,IF(MAX($Z51:AH51)>IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20),MAX($Z51:AH51),IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20))))","v":0.28291666666666665},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z49:AJ49)=0,0,IF(MAX($Z51:AI51)>IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20),MAX($Z51:AI51),IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20))))","v":0.29681250000000003},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z49:AK49)=0,0,IF(MAX($Z51:AJ51)>IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20),MAX($Z51:AJ51),IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20))))","v":0.51337500000000003},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z49:AL49)=0,0,IF(MAX($Z51:AK51)>IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20),MAX($Z51:AK51),IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20))))","v":0.72815625000000006},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z49:AM49)=0,0,IF(MAX($Z51:AL51)>IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20),MAX($Z51:AL51),IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20))))","v":1.1162500000000002},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z49:AN49)=0,0,IF(MAX($Z51:AM51)>IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20),MAX($Z51:AM51),IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20))))","v":1.4171875},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z49:AO49)=0,0,IF(MAX($Z51:AN51)>IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20),MAX($Z51:AN51),IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20))))","v":1.8260937500000001},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z49:AP49)=0,0,IF(MAX($Z51:AO51)>IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20),MAX($Z51:AO51),IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20))))","v":1.9792031250000002},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z49:AQ49)=0,0,IF(MAX($Z51:AP51)>IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20),MAX($Z51:AP51),IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20))))","v":1.9792031250000002},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z49:AR49)=0,0,IF(MAX($Z51:AQ51)>IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20),MAX($Z51:AQ51),IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20))))","v":3.1737500000000001},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z49:AS49)=0,0,IF(MAX($Z51:AR51)>IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20),MAX($Z51:AR51),IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20))))","v":3.1737500000000001},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z49:AT49)=0,0,IF(MAX($Z51:AS51)>IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20),MAX($Z51:AS51),IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20))))","v":3.1737500000000001},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z49:AU49)=0,0,IF(MAX($Z51:AT51)>IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20),MAX($Z51:AT51),IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20))))","v":4.5437500000000002},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z49:AV49)=0,0,IF(MAX($Z51:AU51)>IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20),MAX($Z51:AU51),IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20))))","v":4.5562500000000004},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z49:AW49)=0,0,IF(MAX($Z51:AV51)>IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20),MAX($Z51:AV51),IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20))))","v":4.5562500000000004},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z49:AX49)=0,0,IF(MAX($Z51:AW51)>IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20),MAX($Z51:AW51),IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20))))","v":5.5828125000000002},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z49:AY49)=0,0,IF(MAX($Z51:AX51)>IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20),MAX($Z51:AX51),IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20))))","v":6.4837500000000006},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z49:AZ49)=0,0,IF(MAX($Z51:AY51)>IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20),MAX($Z51:AY51),IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20))))","v":7.34375},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z49:BA49)=0,0,IF(MAX($Z51:AZ51)>IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20),MAX($Z51:AZ51),IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20))))","v":8.0918749999999999},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z49:BB49)=0,0,IF(MAX($Z51:BA51)>IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20),MAX($Z51:BA51),IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20))))","v":8.0918749999999999},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z49:BC49)=0,0,IF(MAX($Z51:BB51)>IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20),MAX($Z51:BB51),IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20))))","v":8.0918749999999999},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z49:BD49)=0,0,IF(MAX($Z51:BC51)>IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20),MAX($Z51:BC51),IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20))))","v":9.885625000000001},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z49:BE49)=0,0,IF(MAX($Z51:BD51)>IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20),MAX($Z51:BD51),IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20))))","v":9.885625000000001},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z49:BF49)=0,0,IF(MAX($Z51:BE51)>IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20),MAX($Z51:BE51),IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20))))","v":9.885625000000001},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z49:BG49)=0,0,IF(MAX($Z51:BF51)>IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20),MAX($Z51:BF51),IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20))))","v":11.623750000000001},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z49:BH49)=0,0,IF(MAX($Z51:BG51)>IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20),MAX($Z51:BG51),IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20))))","v":11.623750000000001},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z49:BI49)=0,0,IF(MAX($Z51:BH51)>IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20),MAX($Z51:BH51),IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20))))","v":11.623750000000001},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z49:BJ49)=0,0,IF(MAX($Z51:BI51)>IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20),MAX($Z51:BI51),IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20))))","v":11.884499999999999},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z49:BK49)=0,0,IF(MAX($Z51:BJ51)>IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20),MAX($Z51:BJ51),IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20))))","v":13.037562500000002},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z49:BL49)=0,0,IF(MAX($Z51:BK51)>IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20),MAX($Z51:BK51),IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20))))","v":14.086250000000001},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z49:BM49)=0,0,IF(MAX($Z51:BL51)>IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20),MAX($Z51:BL51),IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20))))","v":14.605},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z49:BN49)=0,0,IF(MAX($Z51:BM51)>IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20),MAX($Z51:BM51),IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20))))","v":14.605},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z49:BO49)=0,0,IF(MAX($Z51:BN51)>IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20),MAX($Z51:BN51),IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20))))","v":14.605},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z49:BP49)=0,0,IF(MAX($Z51:BO51)>IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20),MAX($Z51:BO51),IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20))))","v":15.82375},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z49:BQ49)=0,0,IF(MAX($Z51:BP51)>IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20),MAX($Z51:BP51),IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20))))","v":15.82375},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z49:BR49)=0,0,IF(MAX($Z51:BQ51)>IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20),MAX($Z51:BQ51),IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20))))","v":15.82375},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z49:BS49)=0,0,IF(MAX($Z51:BR51)>IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20),MAX($Z51:BR51),IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20))))","v":17.019375000000004},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z49:BT49)=0,0,IF(MAX($Z51:BS51)>IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20),MAX($Z51:BS51),IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20))))","v":17.019375000000004},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z49:BU49)=0,0,IF(MAX($Z51:BT51)>IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20),MAX($Z51:BT51),IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20))))","v":17.019375000000004},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z49:BV49)=0,0,IF(MAX($Z51:BU51)>IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20),MAX($Z51:BU51),IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20))))","v":17.019375000000004},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z49:BW49)=0,0,IF(MAX($Z51:BV51)>IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20),MAX($Z51:BV51),IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20))))","v":17.498406249999999},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z49:BX49)=0,0,IF(MAX($Z51:BW51)>IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20),MAX($Z51:BW51),IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20))))","v":18.938125000000003},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z49:BY49)=0,0,IF(MAX($Z51:BX51)>IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20),MAX($Z51:BX51),IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20))))","v":19.119375000000002},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z49:BZ49)=0,0,IF(MAX($Z51:BY51)>IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20),MAX($Z51:BY51),IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20))))","v":19.119375000000002},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z49:CA49)=0,0,IF(MAX($Z51:BZ51)>IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20),MAX($Z51:BZ51),IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20))))","v":19.119375000000002},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z49:CB49)=0,0,IF(MAX($Z51:CA51)>IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20),MAX($Z51:CA51),IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20))))","v":20.416250000000002},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z49:CC49)=0,0,IF(MAX($Z51:CB51)>IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20),MAX($Z51:CB51),IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20))))","v":20.416250000000002},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z49:CD49)=0,0,IF(MAX($Z51:CC51)>IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20),MAX($Z51:CC51),IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20))))","v":20.416250000000002},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z49:CE49)=0,0,IF(MAX($Z51:CD51)>IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20),MAX($Z51:CD51),IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20))))","v":21.297500000000003},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z49:CF49)=0,0,IF(MAX($Z51:CE51)>IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20),MAX($Z51:CE51),IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20))))","v":21.297500000000003},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z49:CG49)=0,0,IF(MAX($Z51:CF51)>IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20),MAX($Z51:CF51),IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20))))","v":21.297500000000003},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z49:CH49)=0,0,IF(MAX($Z51:CG51)>IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20),MAX($Z51:CG51),IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20))))","v":21.297500000000003},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z49:CI49)=0,0,IF(MAX($Z51:CH51)>IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20),MAX($Z51:CH51),IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20))))","v":21.390437499999997},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z49:CJ49)=0,0,IF(MAX($Z51:CI51)>IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20),MAX($Z51:CI51),IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20))))","v":22.775625000000002},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z49:CK49)=0,0,IF(MAX($Z51:CJ51)>IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20),MAX($Z51:CJ51),IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20))))","v":23.294375000000002},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z49:CL49)=0,0,IF(MAX($Z51:CK51)>IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20),MAX($Z51:CK51),IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20))))","v":23.294375000000002},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z49:CM49)=0,0,IF(MAX($Z51:CL51)>IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20),MAX($Z51:CL51),IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20))))","v":23.294375000000002},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z49:CN49)=0,0,IF(MAX($Z51:CM51)>IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20),MAX($Z51:CM51),IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20))))","v":23.971250000000001},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z49:CO49)=0,0,IF(MAX($Z51:CN51)>IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20),MAX($Z51:CN51),IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20))))","v":23.971250000000001},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z49:CP49)=0,0,IF(MAX($Z51:CO51)>IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20),MAX($Z51:CO51),IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20))))","v":23.971250000000001},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z49:CQ49)=0,0,IF(MAX($Z51:CP51)>IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20),MAX($Z51:CP51),IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20))))","v":25.008749999999999},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z49:CR49)=0,0,IF(MAX($Z51:CQ51)>IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20),MAX($Z51:CQ51),IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20))))","v":25.008749999999999},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z49:CS49)=0,0,IF(MAX($Z51:CR51)>IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20),MAX($Z51:CR51),IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20))))","v":25.008749999999999},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z49:CT49)=0,0,IF(MAX($Z51:CS51)>IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20),MAX($Z51:CS51),IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20))))","v":25.008749999999999},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z49:CU49)=0,0,IF(MAX($Z51:CT51)>IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20),MAX($Z51:CT51),IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ продавцов-консультантов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":33856242.087055854},null,null,{"$f":"IF(AA$11=\"\",0,AA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AE$2-1)/12)))","v":0},{"$f":"IF(AF$11=\"\",0,AF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AF$2-1)/12)))","v":382.81250000000006},{"$f":"IF(AG$11=\"\",0,AG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AG$2-1)/12)))","v":1065.494791666667},{"$f":"IF(AH$11=\"\",0,AH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AH$2-1)/12)))","v":2219.0364583333335},{"$f":"IF(AI$11=\"\",0,AI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AI$2-1)/12)))","v":9902.0833333333321},{"$f":"IF(AJ$11=\"\",0,AJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AJ$2-1)/12)))","v":10388.437500000002},{"$f":"IF(AK$11=\"\",0,AK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AK$2-1)/12)))","v":17968.125},{"$f":"IF(AL$11=\"\",0,AL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AL$2-1)/12)))","v":25485.468750000004},{"$f":"IF(AM$11=\"\",0,AM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AM$2-1)/12)))","v":40240.812500000007},{"$f":"IF(AN$11=\"\",0,AN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AN$2-1)/12)))","v":51089.609375},{"$f":"IF(AO$11=\"\",0,AO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AO$2-1)/12)))","v":65830.6796875},{"$f":"IF(AP$11=\"\",0,AP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AP$2-1)/12)))","v":71350.272656250003},{"$f":"IF(AQ$11=\"\",0,AQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AQ$2-1)/12)))","v":71350.272656250003},{"$f":"IF(AR$11=\"\",0,AR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AR$2-1)/12)))","v":114413.6875},{"$f":"IF(AS$11=\"\",0,AS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AS$2-1)/12)))","v":114413.6875},{"$f":"IF(AT$11=\"\",0,AT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AT$2-1)/12)))","v":114413.6875},{"$f":"IF(AU$11=\"\",0,AU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AU$2-1)/12)))","v":163802.1875},{"$f":"IF(AV$11=\"\",0,AV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AV$2-1)/12)))","v":164252.8125},{"$f":"IF(AW$11=\"\",0,AW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AW$2-1)/12)))","v":164252.8125},{"$f":"IF(AX$11=\"\",0,AX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AX$2-1)/12)))","v":201260.390625},{"$f":"IF(AY$11=\"\",0,AY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AY$2-1)/12)))","v":240751.36312500003},{"$f":"IF(AZ$11=\"\",0,AZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AZ$2-1)/12)))","v":272684.453125},{"$f":"IF(BA$11=\"\",0,BA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BA$2-1)/12)))","v":300463.45656249998},{"$f":"IF(BB$11=\"\",0,BB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BB$2-1)/12)))","v":300463.45656249998},{"$f":"IF(BC$11=\"\",0,BC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BC$2-1)/12)))","v":300463.45656249998},{"$f":"IF(BD$11=\"\",0,BD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BD$2-1)/12)))","v":367068.08468750003},{"$f":"IF(BE$11=\"\",0,BE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BE$2-1)/12)))","v":367068.08468750003},{"$f":"IF(BF$11=\"\",0,BF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BF$2-1)/12)))","v":367068.08468750003},{"$f":"IF(BG$11=\"\",0,BG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BG$2-1)/12)))","v":431607.27312500007},{"$f":"IF(BH$11=\"\",0,BH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BH$2-1)/12)))","v":431607.27312500007},{"$f":"IF(BI$11=\"\",0,BI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BI$2-1)/12)))","v":431607.27312500007},{"$f":"IF(BJ$11=\"\",0,BJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BJ$2-1)/12)))","v":441289.31174999999},{"$f":"IF(BK$11=\"\",0,BK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BK$2-1)/12)))","v":498627.37952781259},{"$f":"IF(BL$11=\"\",0,BL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BL$2-1)/12)))","v":538734.89963125007},{"$f":"IF(BM$11=\"\",0,BM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BM$2-1)/12)))","v":558574.72422500001},{"$f":"IF(BN$11=\"\",0,BN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BN$2-1)/12)))","v":558574.72422500001},{"$f":"IF(BO$11=\"\",0,BO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BO$2-1)/12)))","v":558574.72422500001},{"$f":"IF(BP$11=\"\",0,BP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BP$2-1)/12)))","v":605186.36031875003},{"$f":"IF(BQ$11=\"\",0,BQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BQ$2-1)/12)))","v":605186.36031875003},{"$f":"IF(BR$11=\"\",0,BR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BR$2-1)/12)))","v":605186.36031875003},{"$f":"IF(BS$11=\"\",0,BS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BS$2-1)/12)))","v":650913.57049687509},{"$f":"IF(BT$11=\"\",0,BT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BT$2-1)/12)))","v":650913.57049687509},{"$f":"IF(BU$11=\"\",0,BU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BU$2-1)/12)))","v":650913.57049687509},{"$f":"IF(BV$11=\"\",0,BV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BV$2-1)/12)))","v":650913.57049687509},{"$f":"IF(BW$11=\"\",0,BW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BW$2-1)/12)))","v":689311.36383669218},{"$f":"IF(BX$11=\"\",0,BX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BX$2-1)/12)))","v":746025.92863334378},{"$f":"IF(BY$11=\"\",0,BY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BY$2-1)/12)))","v":753165.87514678121},{"$f":"IF(BZ$11=\"\",0,BZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BZ$2-1)/12)))","v":753165.87514678121},{"$f":"IF(CA$11=\"\",0,CA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CA$2-1)/12)))","v":753165.87514678121},{"$f":"IF(CB$11=\"\",0,CB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CB$2-1)/12)))","v":804253.42347568739},{"$f":"IF(CC$11=\"\",0,CC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CC$2-1)/12)))","v":804253.42347568739},{"$f":"IF(CD$11=\"\",0,CD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CD$2-1)/12)))","v":804253.42347568739},{"$f":"IF(CE$11=\"\",0,CE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CE$2-1)/12)))","v":838968.33583412506},{"$f":"IF(CF$11=\"\",0,CF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CF$2-1)/12)))","v":838968.33583412506},{"$f":"IF(CG$11=\"\",0,CG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CG$2-1)/12)))","v":838968.33583412506},{"$f":"IF(CH$11=\"\",0,CH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CH$2-1)/12)))","v":838968.33583412506},{"$f":"IF(CI$11=\"\",0,CI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CI$2-1)/12)))","v":867908.28710895742},{"$f":"IF(CJ$11=\"\",0,CJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CJ$2-1)/12)))","v":924111.70559676271},{"$f":"IF(CK$11=\"\",0,CK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CK$2-1)/12)))","v":945159.77550827223},{"$f":"IF(CL$11=\"\",0,CL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CL$2-1)/12)))","v":945159.77550827223},{"$f":"IF(CM$11=\"\",0,CM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CM$2-1)/12)))","v":945159.77550827223},{"$f":"IF(CN$11=\"\",0,CN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CN$2-1)/12)))","v":972623.70287473546},{"$f":"IF(CO$11=\"\",0,CO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CO$2-1)/12)))","v":972623.70287473546},{"$f":"IF(CP$11=\"\",0,CP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CP$2-1)/12)))","v":972623.70287473546},{"$f":"IF(CQ$11=\"\",0,CQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CQ$2-1)/12)))","v":1014719.8426977543},{"$f":"IF(CR$11=\"\",0,CR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CR$2-1)/12)))","v":1014719.8426977543},{"$f":"IF(CS$11=\"\",0,CS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CS$2-1)/12)))","v":1014719.8426977543},{"$f":"IF(CT$11=\"\",0,CT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CT$2-1)/12)))","v":1014719.8426977543},{"$f":"IF(CU$11=\"\",0,CU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ продавцов-консультантов"},{"$f":"Mrkting!$I$260","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$260","v":"руб./мес."},null,null,"*",35000,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ продавцов-консультантов"},{"$f":"Mrkting!$I$261","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$261","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ продавцов-консультантов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":33348882.16570697},null,null,{"$f":"IF(AA$11=\"\",0,$Q59*(IF(AA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q64))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q59*(IF(AB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q64))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q59*(IF(AC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q64))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q59*(IF(AD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q64))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q59*(IF(AE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q64))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q59*(IF(AF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q64))))","v":191.40625000000003},{"$f":"IF(AG$11=\"\",0,$Q59*(IF(AG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q64))))","v":724.15364583333348},{"$f":"IF(AH$11=\"\",0,$Q59*(IF(AH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q64))))","v":1642.2656250000002},{"$f":"IF(AI$11=\"\",0,$Q59*(IF(AI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q64))))","v":6060.559895833333},{"$f":"IF(AJ$11=\"\",0,$Q59*(IF(AJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q64))))","v":10145.260416666668},{"$f":"IF(AK$11=\"\",0,$Q59*(IF(AK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q64))))","v":14178.28125},{"$f":"IF(AL$11=\"\",0,$Q59*(IF(AL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q64))))","v":21726.796875},{"$f":"IF(AM$11=\"\",0,$Q59*(IF(AM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q64))))","v":32863.140625000007},{"$f":"IF(AN$11=\"\",0,$Q59*(IF(AN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q64))))","v":45665.2109375},{"$f":"IF(AO$11=\"\",0,$Q59*(IF(AO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q64))))","v":58460.14453125},{"$f":"IF(AP$11=\"\",0,$Q59*(IF(AP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q64))))","v":68590.476171874994},{"$f":"IF(AQ$11=\"\",0,$Q59*(IF(AQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q64))))","v":71350.272656250003},{"$f":"IF(AR$11=\"\",0,$Q59*(IF(AR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q64))))","v":92881.980078124994},{"$f":"IF(AS$11=\"\",0,$Q59*(IF(AS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q64))))","v":114413.6875},{"$f":"IF(AT$11=\"\",0,$Q59*(IF(AT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q64))))","v":114413.6875},{"$f":"IF(AU$11=\"\",0,$Q59*(IF(AU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q64))))","v":139107.9375},{"$f":"IF(AV$11=\"\",0,$Q59*(IF(AV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q64))))","v":164027.5},{"$f":"IF(AW$11=\"\",0,$Q59*(IF(AW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q64))))","v":164252.8125},{"$f":"IF(AX$11=\"\",0,$Q59*(IF(AX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q64))))","v":182756.6015625},{"$f":"IF(AY$11=\"\",0,$Q59*(IF(AY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q64))))","v":221005.87687500002},{"$f":"IF(AZ$11=\"\",0,$Q59*(IF(AZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q64))))","v":256717.90812500002},{"$f":"IF(BA$11=\"\",0,$Q59*(IF(BA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q64))))","v":286573.95484374999},{"$f":"IF(BB$11=\"\",0,$Q59*(IF(BB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q64))))","v":300463.45656249998},{"$f":"IF(BC$11=\"\",0,$Q59*(IF(BC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q64))))","v":300463.45656249998},{"$f":"IF(BD$11=\"\",0,$Q59*(IF(BD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q64))))","v":333765.770625},{"$f":"IF(BE$11=\"\",0,$Q59*(IF(BE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q64))))","v":367068.08468750003},{"$f":"IF(BF$11=\"\",0,$Q59*(IF(BF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q64))))","v":367068.08468750003},{"$f":"IF(BG$11=\"\",0,$Q59*(IF(BG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q64))))","v":399337.67890625005},{"$f":"IF(BH$11=\"\",0,$Q59*(IF(BH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q64))))","v":431607.27312500007},{"$f":"IF(BI$11=\"\",0,$Q59*(IF(BI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q64))))","v":431607.27312500007},{"$f":"IF(BJ$11=\"\",0,$Q59*(IF(BJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q64))))","v":436448.29243750003},{"$f":"IF(BK$11=\"\",0,$Q59*(IF(BK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q64))))","v":469958.34563890629},{"$f":"IF(BL$11=\"\",0,$Q59*(IF(BL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q64))))","v":518681.13957953133},{"$f":"IF(BM$11=\"\",0,$Q59*(IF(BM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q64))))","v":548654.8119281251},{"$f":"IF(BN$11=\"\",0,$Q59*(IF(BN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q64))))","v":558574.72422500001},{"$f":"IF(BO$11=\"\",0,$Q59*(IF(BO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q64))))","v":558574.72422500001},{"$f":"IF(BP$11=\"\",0,$Q59*(IF(BP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q64))))","v":581880.54227187508},{"$f":"IF(BQ$11=\"\",0,$Q59*(IF(BQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q64))))","v":605186.36031875003},{"$f":"IF(BR$11=\"\",0,$Q59*(IF(BR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q64))))","v":605186.36031875003},{"$f":"IF(BS$11=\"\",0,$Q59*(IF(BS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q64))))","v":628049.9654078125},{"$f":"IF(BT$11=\"\",0,$Q59*(IF(BT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q64))))","v":650913.57049687509},{"$f":"IF(BU$11=\"\",0,$Q59*(IF(BU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q64))))","v":650913.57049687509},{"$f":"IF(BV$11=\"\",0,$Q59*(IF(BV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q64))))","v":650913.57049687509},{"$f":"IF(BW$11=\"\",0,$Q59*(IF(BW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q64))))","v":670112.46716678364},{"$f":"IF(BX$11=\"\",0,$Q59*(IF(BX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q64))))","v":717668.64623501804},{"$f":"IF(BY$11=\"\",0,$Q59*(IF(BY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q64))))","v":749595.90189006249},{"$f":"IF(BZ$11=\"\",0,$Q59*(IF(BZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q64))))","v":753165.87514678121},{"$f":"IF(CA$11=\"\",0,$Q59*(IF(CA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q64))))","v":753165.87514678121},{"$f":"IF(CB$11=\"\",0,$Q59*(IF(CB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q64))))","v":778709.64931123424},{"$f":"IF(CC$11=\"\",0,$Q59*(IF(CC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q64))))","v":804253.42347568739},{"$f":"IF(CD$11=\"\",0,$Q59*(IF(CD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q64))))","v":804253.42347568739},{"$f":"IF(CE$11=\"\",0,$Q59*(IF(CE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q64))))","v":821610.87965490622},{"$f":"IF(CF$11=\"\",0,$Q59*(IF(CF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q64))))","v":838968.33583412506},{"$f":"IF(CG$11=\"\",0,$Q59*(IF(CG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q64))))","v":838968.33583412506},{"$f":"IF(CH$11=\"\",0,$Q59*(IF(CH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q64))))","v":838968.33583412506},{"$f":"IF(CI$11=\"\",0,$Q59*(IF(CI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q64))))","v":853438.31147154118},{"$f":"IF(CJ$11=\"\",0,$Q59*(IF(CJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q64))))","v":896009.99635286001},{"$f":"IF(CK$11=\"\",0,$Q59*(IF(CK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q64))))","v":934635.74055251747},{"$f":"IF(CL$11=\"\",0,$Q59*(IF(CL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q64))))","v":945159.77550827223},{"$f":"IF(CM$11=\"\",0,$Q59*(IF(CM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q64))))","v":945159.77550827223},{"$f":"IF(CN$11=\"\",0,$Q59*(IF(CN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q64))))","v":958891.73919150385},{"$f":"IF(CO$11=\"\",0,$Q59*(IF(CO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q64))))","v":972623.70287473546},{"$f":"IF(CP$11=\"\",0,$Q59*(IF(CP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q64))))","v":972623.70287473546},{"$f":"IF(CQ$11=\"\",0,$Q59*(IF(CQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q64))))","v":993671.77278624487},{"$f":"IF(CR$11=\"\",0,$Q59*(IF(CR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q64))))","v":1014719.8426977543},{"$f":"IF(CS$11=\"\",0,$Q59*(IF(CS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q64))))","v":1014719.8426977543},{"$f":"IF(CT$11=\"\",0,$Q59*(IF(CT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q64))))","v":1014719.8426977543},{"$f":"IF(CU$11=\"\",0,$Q59*(IF(CU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q64))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ продавцов-консультантов"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ продавцов-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ продавцов-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ продавцов-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ продавцов-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ продавцов-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ продавцов-консультантов"},{"$f":"I67","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($Z69:$CV69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H71","v":"Конверсия в решение о покупке"},"Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.7,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X72-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z72:$CV72)","v":1},"*",null,1]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X81-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z81:$CV81)","v":1511016829.1083889},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":8396.4562499999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":34212.113355000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":78263.739476999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":292703.02765199996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":490109.26677300001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":687031.66772100003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":1051897.621509},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":1585391.1150042},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":2199169.5571691999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":2821199.9176746001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":3317103.6079828497},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":3352205.1873397501},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4400111.5712505002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4353207.5148350038},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4113890.5033630654},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":6590564.2793505816},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":8128924.2084896993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":8136480.5973589318},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":9050338.5214777905},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":10905279.057319175},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":12619553.802570216},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":14082542.474618059},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":14439732.208802583},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":13072161.543346107},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":15051441.388043333},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":13973642.273983074},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":12166978.10806437},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":18091832.942700859},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":21074348.337652788},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":19673084.832839109},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":20587699.697884455},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":23596742.246210471},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":25949564.309909709},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":27449243.087080896},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":26841685.617974445},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":23227230.689372908},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":25514426.273424},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":23086313.461272687},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":19377678.886781991},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":28117616.125370488},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":32151973.91272296},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":29450156.985207446},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":30130089.860086292},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":33710715.836766109},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":36530616.413310543},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":38153799.636418536},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":36921170.200385138},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":31739306.314172804},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":34485461.503518142},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":31104973.885225691},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":25721979.219041422},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":36971382.374195896},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":41860215.469657466},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":37996267.232620567},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":38471713.927999407},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":42954170.825128518},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":46402701.330389947},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":48395485.632190526},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":46617222.919971809},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":39755203.975144736},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":42819718.213892579},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":38362047.143206485},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":31555241.613255616},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":45254968.90076305},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":51035011.74736809},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":46128820.992601469},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":46746415.203893304},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Условия окончательного расчета от клиентов"},"Процент доплаты и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q88","v":0},null,{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},{"$f":"IF($X92=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z92:$CV92)","v":1},"*",null,1]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$278","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"I103","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q103)=0,Q103=0,Q103=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q103))","v":72},null,{"$f":"IF(G104<>0,1,IF(OR($Q104=\"\",$Q104=0),0,IF($R104=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H104))),$Q104)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q104-IF(OR(SUMIFS($2:$2,$11:$11,Q103)=0,Q103=0,Q103=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q103)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z109:$CV109)","v":1116940.7999999996},null,null,{"$f":"IF(AA$11=\"\",0,$Q111*(IF(AA$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT(-$Q116))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q111*(IF(AB$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AB$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AB$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AB$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AB$2+INT(-$Q116))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q111*(IF(AC$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AC$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AC$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AC$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AC$2+INT(-$Q116))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q111*(IF(AD$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AD$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AD$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AD$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AD$2+INT(-$Q116))))","v":10000},{"$f":"IF(AE$11=\"\",0,$Q111*(IF(AE$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AE$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AE$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AE$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AE$2+INT(-$Q116))))","v":10000},{"$f":"IF(AF$11=\"\",0,$Q111*(IF(AF$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AF$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AF$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AF$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AF$2+INT(-$Q116))))","v":10000},{"$f":"IF(AG$11=\"\",0,$Q111*(IF(AG$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AG$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AG$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AG$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AG$2+INT(-$Q116))))","v":10000},{"$f":"IF(AH$11=\"\",0,$Q111*(IF(AH$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AH$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AH$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AH$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AH$2+INT(-$Q116))))","v":10000},{"$f":"IF(AI$11=\"\",0,$Q111*(IF(AI$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AI$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AI$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AI$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AI$2+INT(-$Q116))))","v":10000},{"$f":"IF(AJ$11=\"\",0,$Q111*(IF(AJ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AJ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AJ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AJ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AJ$2+INT(-$Q116))))","v":10000},{"$f":"IF(AK$11=\"\",0,$Q111*(IF(AK$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AK$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AK$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AK$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AK$2+INT(-$Q116))))","v":10000},{"$f":"IF(AL$11=\"\",0,$Q111*(IF(AL$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AL$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AL$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AL$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AL$2+INT(-$Q116))))","v":10000},{"$f":"IF(AM$11=\"\",0,$Q111*(IF(AM$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AM$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AM$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AM$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AM$2+INT(-$Q116))))","v":10000},{"$f":"IF(AN$11=\"\",0,$Q111*(IF(AN$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AN$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AN$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AN$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AN$2+INT(-$Q116))))","v":10000},{"$f":"IF(AO$11=\"\",0,$Q111*(IF(AO$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AO$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AO$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AO$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AO$2+INT(-$Q116))))","v":10000},{"$f":"IF(AP$11=\"\",0,$Q111*(IF(AP$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AP$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AP$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AP$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AP$2+INT(-$Q116))))","v":12000},{"$f":"IF(AQ$11=\"\",0,$Q111*(IF(AQ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AQ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AQ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AQ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AQ$2+INT(-$Q116))))","v":12000},{"$f":"IF(AR$11=\"\",0,$Q111*(IF(AR$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AR$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AR$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AR$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AR$2+INT(-$Q116))))","v":12000},{"$f":"IF(AS$11=\"\",0,$Q111*(IF(AS$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AS$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AS$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AS$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AS$2+INT(-$Q116))))","v":12000},{"$f":"IF(AT$11=\"\",0,$Q111*(IF(AT$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AT$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AT$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AT$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AT$2+INT(-$Q116))))","v":12000},{"$f":"IF(AU$11=\"\",0,$Q111*(IF(AU$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AU$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AU$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AU$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AU$2+INT(-$Q116))))","v":12000},{"$f":"IF(AV$11=\"\",0,$Q111*(IF(AV$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AV$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AV$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AV$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AV$2+INT(-$Q116))))","v":12000},{"$f":"IF(AW$11=\"\",0,$Q111*(IF(AW$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AW$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AW$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AW$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AW$2+INT(-$Q116))))","v":12000},{"$f":"IF(AX$11=\"\",0,$Q111*(IF(AX$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AX$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AX$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AX$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AX$2+INT(-$Q116))))","v":12000},{"$f":"IF(AY$11=\"\",0,$Q111*(IF(AY$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AY$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AY$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AY$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AY$2+INT(-$Q116))))","v":12000},{"$f":"IF(AZ$11=\"\",0,$Q111*(IF(AZ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AZ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AZ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AZ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AZ$2+INT(-$Q116))))","v":12000},{"$f":"IF(BA$11=\"\",0,$Q111*(IF(BA$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BA$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BA$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BA$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BA$2+INT(-$Q116))))","v":12000},{"$f":"IF(BB$11=\"\",0,$Q111*(IF(BB$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BB$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BB$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BB$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BB$2+INT(-$Q116))))","v":14400},{"$f":"IF(BC$11=\"\",0,$Q111*(IF(BC$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BC$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BC$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BC$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BC$2+INT(-$Q116))))","v":14400},{"$f":"IF(BD$11=\"\",0,$Q111*(IF(BD$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BD$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BD$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BD$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BD$2+INT(-$Q116))))","v":14400},{"$f":"IF(BE$11=\"\",0,$Q111*(IF(BE$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BE$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BE$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BE$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BE$2+INT(-$Q116))))","v":14400},{"$f":"IF(BF$11=\"\",0,$Q111*(IF(BF$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BF$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BF$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BF$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BF$2+INT(-$Q116))))","v":14400},{"$f":"IF(BG$11=\"\",0,$Q111*(IF(BG$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT(-$Q116))))","v":14400},{"$f":"IF(BH$11=\"\",0,$Q111*(IF(BH$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BH$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BH$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BH$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BH$2+INT(-$Q116))))","v":14400},{"$f":"IF(BI$11=\"\",0,$Q111*(IF(BI$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BI$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BI$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BI$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BI$2+INT(-$Q116))))","v":14400},{"$f":"IF(BJ$11=\"\",0,$Q111*(IF(BJ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BJ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BJ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BJ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BJ$2+INT(-$Q116))))","v":14400},{"$f":"IF(BK$11=\"\",0,$Q111*(IF(BK$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BK$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BK$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BK$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BK$2+INT(-$Q116))))","v":14400},{"$f":"IF(BL$11=\"\",0,$Q111*(IF(BL$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BL$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BL$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BL$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BL$2+INT(-$Q116))))","v":14400},{"$f":"IF(BM$11=\"\",0,$Q111*(IF(BM$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BM$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BM$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BM$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BM$2+INT(-$Q116))))","v":14400},{"$f":"IF(BN$11=\"\",0,$Q111*(IF(BN$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BN$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BN$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BN$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BN$2+INT(-$Q116))))","v":17280},{"$f":"IF(BO$11=\"\",0,$Q111*(IF(BO$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BO$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BO$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BO$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BO$2+INT(-$Q116))))","v":17280},{"$f":"IF(BP$11=\"\",0,$Q111*(IF(BP$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BP$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BP$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BP$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BP$2+INT(-$Q116))))","v":17280},{"$f":"IF(BQ$11=\"\",0,$Q111*(IF(BQ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BQ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BQ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BQ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BQ$2+INT(-$Q116))))","v":17280},{"$f":"IF(BR$11=\"\",0,$Q111*(IF(BR$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BR$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BR$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BR$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BR$2+INT(-$Q116))))","v":17280},{"$f":"IF(BS$11=\"\",0,$Q111*(IF(BS$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BS$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BS$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BS$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BS$2+INT(-$Q116))))","v":17280},{"$f":"IF(BT$11=\"\",0,$Q111*(IF(BT$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BT$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BT$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BT$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BT$2+INT(-$Q116))))","v":17280},{"$f":"IF(BU$11=\"\",0,$Q111*(IF(BU$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BU$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BU$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BU$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BU$2+INT(-$Q116))))","v":17280},{"$f":"IF(BV$11=\"\",0,$Q111*(IF(BV$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BV$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BV$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BV$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BV$2+INT(-$Q116))))","v":17280},{"$f":"IF(BW$11=\"\",0,$Q111*(IF(BW$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BW$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BW$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BW$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BW$2+INT(-$Q116))))","v":17280},{"$f":"IF(BX$11=\"\",0,$Q111*(IF(BX$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BX$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BX$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BX$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BX$2+INT(-$Q116))))","v":17280},{"$f":"IF(BY$11=\"\",0,$Q111*(IF(BY$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BY$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BY$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BY$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BY$2+INT(-$Q116))))","v":17280},{"$f":"IF(BZ$11=\"\",0,$Q111*(IF(BZ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BZ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BZ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BZ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BZ$2+INT(-$Q116))))","v":20736},{"$f":"IF(CA$11=\"\",0,$Q111*(IF(CA$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CA$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CA$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CA$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CA$2+INT(-$Q116))))","v":20736},{"$f":"IF(CB$11=\"\",0,$Q111*(IF(CB$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CB$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CB$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CB$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CB$2+INT(-$Q116))))","v":20736},{"$f":"IF(CC$11=\"\",0,$Q111*(IF(CC$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CC$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CC$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CC$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CC$2+INT(-$Q116))))","v":20736},{"$f":"IF(CD$11=\"\",0,$Q111*(IF(CD$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CD$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CD$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CD$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CD$2+INT(-$Q116))))","v":20736},{"$f":"IF(CE$11=\"\",0,$Q111*(IF(CE$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CE$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CE$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CE$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CE$2+INT(-$Q116))))","v":20736},{"$f":"IF(CF$11=\"\",0,$Q111*(IF(CF$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CF$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CF$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CF$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CF$2+INT(-$Q116))))","v":20736},{"$f":"IF(CG$11=\"\",0,$Q111*(IF(CG$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CG$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CG$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CG$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CG$2+INT(-$Q116))))","v":20736},{"$f":"IF(CH$11=\"\",0,$Q111*(IF(CH$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CH$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CH$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CH$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CH$2+INT(-$Q116))))","v":20736},{"$f":"IF(CI$11=\"\",0,$Q111*(IF(CI$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CI$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CI$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CI$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CI$2+INT(-$Q116))))","v":20736},{"$f":"IF(CJ$11=\"\",0,$Q111*(IF(CJ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CJ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CJ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CJ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CJ$2+INT(-$Q116))))","v":20736},{"$f":"IF(CK$11=\"\",0,$Q111*(IF(CK$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CK$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CK$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CK$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CK$2+INT(-$Q116))))","v":20736},{"$f":"IF(CL$11=\"\",0,$Q111*(IF(CL$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CL$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CL$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CL$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CL$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CM$11=\"\",0,$Q111*(IF(CM$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CN$11=\"\",0,$Q111*(IF(CN$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CN$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CN$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CN$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CN$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,$Q111*(IF(CO$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CO$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CO$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CO$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CO$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,$Q111*(IF(CP$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CP$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CP$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CP$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CP$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,$Q111*(IF(CQ$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CQ$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CQ$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CQ$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CQ$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,$Q111*(IF(CR$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CR$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CR$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CR$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CR$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,$Q111*(IF(CS$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CS$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CS$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CS$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CS$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,$Q111*(IF(CT$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CT$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CT$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CT$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CT$2+INT(-$Q116))))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,$Q111*(IF(CU$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CU$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CU$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CU$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CU$2+INT(-$Q116))))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q116-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"I119","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X120-SUM($Z121:$CV121))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H127","v":"Валовый поток посетителей"},{"$f":"IF(OR(K127=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K127)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K127)))","v":"Средний чек"},null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z128:$CV128)","v":886585.96499999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":21},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":35.175000000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":89.144999999999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":322.8},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":371.52},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":582.12},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":890.19},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1276.8},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1666.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":2032.65},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":2267.0549999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":2028.18},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":3551.4},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1952.7},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":3191.58},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":5076},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":5157},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":5128.8},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":6358.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":7358.7},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":8400},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":9243.6},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":8853.84},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":7507.92},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":11319.6},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":6007.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":8826.2999999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":13277.4},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":12414.6},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":11558.4},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":13604.76},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":14981.88},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":16124.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":16778.400000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":15407.82},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":12441.66},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":18263.400000000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":9308.7000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":13489.98},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":19612.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":18240.12},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":16475.04},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":19123.02},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":20211.060000000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":21928.799999999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":22105.8},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":20483.82},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":16160.76},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":23740.799999999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":12033.9},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":17095.259999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":24748.799999999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":22581.18},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":20333.759999999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":23169.78},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":24922.11},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":26560.799999999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":27214.799999999999},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":24517.62},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":19527.060000000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":27910.2},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":14282.1},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":19994.939999999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":29218.2},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":26296.38},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":23897.759999999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":27031.32},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H132","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",20,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0},{"$f":"IF($X134=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z134:$CV134)","v":1},"*",null,1]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q143/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q143/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H149","v":"Прямые переменные коммерческие расходы"},{"$f":"I150","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q150/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G151<>0,1,IF(OR($Q151=\"\",$Q151=0),0,IF($R151=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H151))),$Q151)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q151-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q150/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"H154","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",3,null,{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0},{"$f":"IF($X156=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z156:$CV156)","v":1},"*",null,1]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"Sales!$H$51","v":"Потребность в сотрудниках отдела продаж"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z162:$CV162)","v":939.56101874999968},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z160:AA160)=0,0,IF(MAX($Z162:Z162)>IF(Macro!$Q$20=0,0,AA160/Macro!$Q$20),MAX($Z162:Z162),IF(Macro!$Q$20=0,0,AA160/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z160:AB160)=0,0,IF(MAX($Z162:AA162)>IF(Macro!$Q$20=0,0,AB160/Macro!$Q$20),MAX($Z162:AA162),IF(Macro!$Q$20=0,0,AB160/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z160:AC160)=0,0,IF(MAX($Z162:AB162)>IF(Macro!$Q$20=0,0,AC160/Macro!$Q$20),MAX($Z162:AB162),IF(Macro!$Q$20=0,0,AC160/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z160:AD160)=0,0,IF(MAX($Z162:AC162)>IF(Macro!$Q$20=0,0,AD160/Macro!$Q$20),MAX($Z162:AC162),IF(Macro!$Q$20=0,0,AD160/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z160:AE160)=0,0,IF(MAX($Z162:AD162)>IF(Macro!$Q$20=0,0,AE160/Macro!$Q$20),MAX($Z162:AD162),IF(Macro!$Q$20=0,0,AE160/Macro!$Q$20))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z160:AF160)=0,0,IF(MAX($Z162:AE162)>IF(Macro!$Q$20=0,0,AF160/Macro!$Q$20),MAX($Z162:AE162),IF(Macro!$Q$20=0,0,AF160/Macro!$Q$20))))","v":1.96875E-2},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z160:AG160)=0,0,IF(MAX($Z162:AF162)>IF(Macro!$Q$20=0,0,AG160/Macro!$Q$20),MAX($Z162:AF162),IF(Macro!$Q$20=0,0,AG160/Macro!$Q$20))))","v":3.2976562500000001E-2},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z160:AH160)=0,0,IF(MAX($Z162:AG162)>IF(Macro!$Q$20=0,0,AH160/Macro!$Q$20),MAX($Z162:AG162),IF(Macro!$Q$20=0,0,AH160/Macro!$Q$20))))","v":8.3573437499999986E-2},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z160:AI160)=0,0,IF(MAX($Z162:AH162)>IF(Macro!$Q$20=0,0,AI160/Macro!$Q$20),MAX($Z162:AH162),IF(Macro!$Q$20=0,0,AI160/Macro!$Q$20))))","v":0.30262500000000003},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z160:AJ160)=0,0,IF(MAX($Z162:AI162)>IF(Macro!$Q$20=0,0,AJ160/Macro!$Q$20),MAX($Z162:AI162),IF(Macro!$Q$20=0,0,AJ160/Macro!$Q$20))))","v":0.34829999999999994},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z160:AK160)=0,0,IF(MAX($Z162:AJ162)>IF(Macro!$Q$20=0,0,AK160/Macro!$Q$20),MAX($Z162:AJ162),IF(Macro!$Q$20=0,0,AK160/Macro!$Q$20))))","v":0.54573749999999999},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z160:AL160)=0,0,IF(MAX($Z162:AK162)>IF(Macro!$Q$20=0,0,AL160/Macro!$Q$20),MAX($Z162:AK162),IF(Macro!$Q$20=0,0,AL160/Macro!$Q$20))))","v":0.83455312500000001},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z160:AM160)=0,0,IF(MAX($Z162:AL162)>IF(Macro!$Q$20=0,0,AM160/Macro!$Q$20),MAX($Z162:AL162),IF(Macro!$Q$20=0,0,AM160/Macro!$Q$20))))","v":1.1969999999999998},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z160:AN160)=0,0,IF(MAX($Z162:AM162)>IF(Macro!$Q$20=0,0,AN160/Macro!$Q$20),MAX($Z162:AM162),IF(Macro!$Q$20=0,0,AN160/Macro!$Q$20))))","v":1.5623437499999999},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z160:AO160)=0,0,IF(MAX($Z162:AN162)>IF(Macro!$Q$20=0,0,AO160/Macro!$Q$20),MAX($Z162:AN162),IF(Macro!$Q$20=0,0,AO160/Macro!$Q$20))))","v":1.9056093749999998},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z160:AP160)=0,0,IF(MAX($Z162:AO162)>IF(Macro!$Q$20=0,0,AP160/Macro!$Q$20),MAX($Z162:AO162),IF(Macro!$Q$20=0,0,AP160/Macro!$Q$20))))","v":2.1253640625000001},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z160:AQ160)=0,0,IF(MAX($Z162:AP162)>IF(Macro!$Q$20=0,0,AQ160/Macro!$Q$20),MAX($Z162:AP162),IF(Macro!$Q$20=0,0,AQ160/Macro!$Q$20))))","v":2.1253640625000001},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z160:AR160)=0,0,IF(MAX($Z162:AQ162)>IF(Macro!$Q$20=0,0,AR160/Macro!$Q$20),MAX($Z162:AQ162),IF(Macro!$Q$20=0,0,AR160/Macro!$Q$20))))","v":3.3294375},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z160:AS160)=0,0,IF(MAX($Z162:AR162)>IF(Macro!$Q$20=0,0,AS160/Macro!$Q$20),MAX($Z162:AR162),IF(Macro!$Q$20=0,0,AS160/Macro!$Q$20))))","v":3.3294375},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z160:AT160)=0,0,IF(MAX($Z162:AS162)>IF(Macro!$Q$20=0,0,AT160/Macro!$Q$20),MAX($Z162:AS162),IF(Macro!$Q$20=0,0,AT160/Macro!$Q$20))))","v":3.3294375},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z160:AU160)=0,0,IF(MAX($Z162:AT162)>IF(Macro!$Q$20=0,0,AU160/Macro!$Q$20),MAX($Z162:AT162),IF(Macro!$Q$20=0,0,AU160/Macro!$Q$20))))","v":4.75875},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z160:AV160)=0,0,IF(MAX($Z162:AU162)>IF(Macro!$Q$20=0,0,AV160/Macro!$Q$20),MAX($Z162:AU162),IF(Macro!$Q$20=0,0,AV160/Macro!$Q$20))))","v":4.8346874999999994},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z160:AW160)=0,0,IF(MAX($Z162:AV162)>IF(Macro!$Q$20=0,0,AW160/Macro!$Q$20),MAX($Z162:AV162),IF(Macro!$Q$20=0,0,AW160/Macro!$Q$20))))","v":4.8346874999999994},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z160:AX160)=0,0,IF(MAX($Z162:AW162)>IF(Macro!$Q$20=0,0,AX160/Macro!$Q$20),MAX($Z162:AW162),IF(Macro!$Q$20=0,0,AX160/Macro!$Q$20))))","v":5.9610937499999999},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z160:AY160)=0,0,IF(MAX($Z162:AX162)>IF(Macro!$Q$20=0,0,AY160/Macro!$Q$20),MAX($Z162:AX162),IF(Macro!$Q$20=0,0,AY160/Macro!$Q$20))))","v":6.898781249999999},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z160:AZ160)=0,0,IF(MAX($Z162:AY162)>IF(Macro!$Q$20=0,0,AZ160/Macro!$Q$20),MAX($Z162:AY162),IF(Macro!$Q$20=0,0,AZ160/Macro!$Q$20))))","v":7.875},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z160:BA160)=0,0,IF(MAX($Z162:AZ162)>IF(Macro!$Q$20=0,0,BA160/Macro!$Q$20),MAX($Z162:AZ162),IF(Macro!$Q$20=0,0,BA160/Macro!$Q$20))))","v":8.6658749999999998},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z160:BB160)=0,0,IF(MAX($Z162:BA162)>IF(Macro!$Q$20=0,0,BB160/Macro!$Q$20),MAX($Z162:BA162),IF(Macro!$Q$20=0,0,BB160/Macro!$Q$20))))","v":8.6658749999999998},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z160:BC160)=0,0,IF(MAX($Z162:BB162)>IF(Macro!$Q$20=0,0,BC160/Macro!$Q$20),MAX($Z162:BB162),IF(Macro!$Q$20=0,0,BC160/Macro!$Q$20))))","v":8.6658749999999998},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z160:BD160)=0,0,IF(MAX($Z162:BC162)>IF(Macro!$Q$20=0,0,BD160/Macro!$Q$20),MAX($Z162:BC162),IF(Macro!$Q$20=0,0,BD160/Macro!$Q$20))))","v":10.612125000000001},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z160:BE160)=0,0,IF(MAX($Z162:BD162)>IF(Macro!$Q$20=0,0,BE160/Macro!$Q$20),MAX($Z162:BD162),IF(Macro!$Q$20=0,0,BE160/Macro!$Q$20))))","v":10.612125000000001},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z160:BF160)=0,0,IF(MAX($Z162:BE162)>IF(Macro!$Q$20=0,0,BF160/Macro!$Q$20),MAX($Z162:BE162),IF(Macro!$Q$20=0,0,BF160/Macro!$Q$20))))","v":10.612125000000001},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z160:BG160)=0,0,IF(MAX($Z162:BF162)>IF(Macro!$Q$20=0,0,BG160/Macro!$Q$20),MAX($Z162:BF162),IF(Macro!$Q$20=0,0,BG160/Macro!$Q$20))))","v":12.4475625},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z160:BH160)=0,0,IF(MAX($Z162:BG162)>IF(Macro!$Q$20=0,0,BH160/Macro!$Q$20),MAX($Z162:BG162),IF(Macro!$Q$20=0,0,BH160/Macro!$Q$20))))","v":12.4475625},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z160:BI160)=0,0,IF(MAX($Z162:BH162)>IF(Macro!$Q$20=0,0,BI160/Macro!$Q$20),MAX($Z162:BH162),IF(Macro!$Q$20=0,0,BI160/Macro!$Q$20))))","v":12.4475625},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z160:BJ160)=0,0,IF(MAX($Z162:BI162)>IF(Macro!$Q$20=0,0,BJ160/Macro!$Q$20),MAX($Z162:BI162),IF(Macro!$Q$20=0,0,BJ160/Macro!$Q$20))))","v":12.754462499999999},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z160:BK160)=0,0,IF(MAX($Z162:BJ162)>IF(Macro!$Q$20=0,0,BK160/Macro!$Q$20),MAX($Z162:BJ162),IF(Macro!$Q$20=0,0,BK160/Macro!$Q$20))))","v":14.045512499999997},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z160:BL160)=0,0,IF(MAX($Z162:BK162)>IF(Macro!$Q$20=0,0,BL160/Macro!$Q$20),MAX($Z162:BK162),IF(Macro!$Q$20=0,0,BL160/Macro!$Q$20))))","v":15.116624999999999},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z160:BM160)=0,0,IF(MAX($Z162:BL162)>IF(Macro!$Q$20=0,0,BM160/Macro!$Q$20),MAX($Z162:BL162),IF(Macro!$Q$20=0,0,BM160/Macro!$Q$20))))","v":15.729750000000001},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z160:BN160)=0,0,IF(MAX($Z162:BM162)>IF(Macro!$Q$20=0,0,BN160/Macro!$Q$20),MAX($Z162:BM162),IF(Macro!$Q$20=0,0,BN160/Macro!$Q$20))))","v":15.729750000000001},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z160:BO160)=0,0,IF(MAX($Z162:BN162)>IF(Macro!$Q$20=0,0,BO160/Macro!$Q$20),MAX($Z162:BN162),IF(Macro!$Q$20=0,0,BO160/Macro!$Q$20))))","v":15.729750000000001},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z160:BP160)=0,0,IF(MAX($Z162:BO162)>IF(Macro!$Q$20=0,0,BP160/Macro!$Q$20),MAX($Z162:BO162),IF(Macro!$Q$20=0,0,BP160/Macro!$Q$20))))","v":17.121937500000001},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z160:BQ160)=0,0,IF(MAX($Z162:BP162)>IF(Macro!$Q$20=0,0,BQ160/Macro!$Q$20),MAX($Z162:BP162),IF(Macro!$Q$20=0,0,BQ160/Macro!$Q$20))))","v":17.121937500000001},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z160:BR160)=0,0,IF(MAX($Z162:BQ162)>IF(Macro!$Q$20=0,0,BR160/Macro!$Q$20),MAX($Z162:BQ162),IF(Macro!$Q$20=0,0,BR160/Macro!$Q$20))))","v":17.121937500000001},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z160:BS160)=0,0,IF(MAX($Z162:BR162)>IF(Macro!$Q$20=0,0,BS160/Macro!$Q$20),MAX($Z162:BR162),IF(Macro!$Q$20=0,0,BS160/Macro!$Q$20))))","v":18.386999999999997},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z160:BT160)=0,0,IF(MAX($Z162:BS162)>IF(Macro!$Q$20=0,0,BT160/Macro!$Q$20),MAX($Z162:BS162),IF(Macro!$Q$20=0,0,BT160/Macro!$Q$20))))","v":18.386999999999997},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z160:BU160)=0,0,IF(MAX($Z162:BT162)>IF(Macro!$Q$20=0,0,BU160/Macro!$Q$20),MAX($Z162:BT162),IF(Macro!$Q$20=0,0,BU160/Macro!$Q$20))))","v":18.386999999999997},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z160:BV160)=0,0,IF(MAX($Z162:BU162)>IF(Macro!$Q$20=0,0,BV160/Macro!$Q$20),MAX($Z162:BU162),IF(Macro!$Q$20=0,0,BV160/Macro!$Q$20))))","v":18.386999999999997},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z160:BW160)=0,0,IF(MAX($Z162:BV162)>IF(Macro!$Q$20=0,0,BW160/Macro!$Q$20),MAX($Z162:BV162),IF(Macro!$Q$20=0,0,BW160/Macro!$Q$20))))","v":18.947868750000001},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z160:BX160)=0,0,IF(MAX($Z162:BW162)>IF(Macro!$Q$20=0,0,BX160/Macro!$Q$20),MAX($Z162:BW162),IF(Macro!$Q$20=0,0,BX160/Macro!$Q$20))))","v":20.558249999999997},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z160:BY160)=0,0,IF(MAX($Z162:BX162)>IF(Macro!$Q$20=0,0,BY160/Macro!$Q$20),MAX($Z162:BX162),IF(Macro!$Q$20=0,0,BY160/Macro!$Q$20))))","v":20.724187499999999},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z160:BZ160)=0,0,IF(MAX($Z162:BY162)>IF(Macro!$Q$20=0,0,BZ160/Macro!$Q$20),MAX($Z162:BY162),IF(Macro!$Q$20=0,0,BZ160/Macro!$Q$20))))","v":20.724187499999999},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z160:CA160)=0,0,IF(MAX($Z162:BZ162)>IF(Macro!$Q$20=0,0,CA160/Macro!$Q$20),MAX($Z162:BZ162),IF(Macro!$Q$20=0,0,CA160/Macro!$Q$20))))","v":20.724187499999999},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z160:CB160)=0,0,IF(MAX($Z162:CA162)>IF(Macro!$Q$20=0,0,CB160/Macro!$Q$20),MAX($Z162:CA162),IF(Macro!$Q$20=0,0,CB160/Macro!$Q$20))))","v":22.256999999999998},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z160:CC160)=0,0,IF(MAX($Z162:CB162)>IF(Macro!$Q$20=0,0,CC160/Macro!$Q$20),MAX($Z162:CB162),IF(Macro!$Q$20=0,0,CC160/Macro!$Q$20))))","v":22.256999999999998},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z160:CD160)=0,0,IF(MAX($Z162:CC162)>IF(Macro!$Q$20=0,0,CD160/Macro!$Q$20),MAX($Z162:CC162),IF(Macro!$Q$20=0,0,CD160/Macro!$Q$20))))","v":22.256999999999998},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z160:CE160)=0,0,IF(MAX($Z162:CD162)>IF(Macro!$Q$20=0,0,CE160/Macro!$Q$20),MAX($Z162:CD162),IF(Macro!$Q$20=0,0,CE160/Macro!$Q$20))))","v":23.201999999999998},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z160:CF160)=0,0,IF(MAX($Z162:CE162)>IF(Macro!$Q$20=0,0,CF160/Macro!$Q$20),MAX($Z162:CE162),IF(Macro!$Q$20=0,0,CF160/Macro!$Q$20))))","v":23.201999999999998},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z160:CG160)=0,0,IF(MAX($Z162:CF162)>IF(Macro!$Q$20=0,0,CG160/Macro!$Q$20),MAX($Z162:CF162),IF(Macro!$Q$20=0,0,CG160/Macro!$Q$20))))","v":23.201999999999998},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z160:CH160)=0,0,IF(MAX($Z162:CG162)>IF(Macro!$Q$20=0,0,CH160/Macro!$Q$20),MAX($Z162:CG162),IF(Macro!$Q$20=0,0,CH160/Macro!$Q$20))))","v":23.201999999999998},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z160:CI160)=0,0,IF(MAX($Z162:CH162)>IF(Macro!$Q$20=0,0,CI160/Macro!$Q$20),MAX($Z162:CH162),IF(Macro!$Q$20=0,0,CI160/Macro!$Q$20))))","v":23.364478124999998},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z160:CJ160)=0,0,IF(MAX($Z162:CI162)>IF(Macro!$Q$20=0,0,CJ160/Macro!$Q$20),MAX($Z162:CI162),IF(Macro!$Q$20=0,0,CJ160/Macro!$Q$20))))","v":24.900749999999999},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z160:CK160)=0,0,IF(MAX($Z162:CJ162)>IF(Macro!$Q$20=0,0,CK160/Macro!$Q$20),MAX($Z162:CJ162),IF(Macro!$Q$20=0,0,CK160/Macro!$Q$20))))","v":25.513874999999999},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z160:CL160)=0,0,IF(MAX($Z162:CK162)>IF(Macro!$Q$20=0,0,CL160/Macro!$Q$20),MAX($Z162:CK162),IF(Macro!$Q$20=0,0,CL160/Macro!$Q$20))))","v":25.513874999999999},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z160:CM160)=0,0,IF(MAX($Z162:CL162)>IF(Macro!$Q$20=0,0,CM160/Macro!$Q$20),MAX($Z162:CL162),IF(Macro!$Q$20=0,0,CM160/Macro!$Q$20))))","v":25.513874999999999},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z160:CN160)=0,0,IF(MAX($Z162:CM162)>IF(Macro!$Q$20=0,0,CN160/Macro!$Q$20),MAX($Z162:CM162),IF(Macro!$Q$20=0,0,CN160/Macro!$Q$20))))","v":26.165812499999998},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z160:CO160)=0,0,IF(MAX($Z162:CN162)>IF(Macro!$Q$20=0,0,CO160/Macro!$Q$20),MAX($Z162:CN162),IF(Macro!$Q$20=0,0,CO160/Macro!$Q$20))))","v":26.165812499999998},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z160:CP160)=0,0,IF(MAX($Z162:CO162)>IF(Macro!$Q$20=0,0,CP160/Macro!$Q$20),MAX($Z162:CO162),IF(Macro!$Q$20=0,0,CP160/Macro!$Q$20))))","v":26.165812499999998},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z160:CQ160)=0,0,IF(MAX($Z162:CP162)>IF(Macro!$Q$20=0,0,CQ160/Macro!$Q$20),MAX($Z162:CP162),IF(Macro!$Q$20=0,0,CQ160/Macro!$Q$20))))","v":27.392062499999998},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z160:CR160)=0,0,IF(MAX($Z162:CQ162)>IF(Macro!$Q$20=0,0,CR160/Macro!$Q$20),MAX($Z162:CQ162),IF(Macro!$Q$20=0,0,CR160/Macro!$Q$20))))","v":27.392062499999998},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z160:CS160)=0,0,IF(MAX($Z162:CR162)>IF(Macro!$Q$20=0,0,CS160/Macro!$Q$20),MAX($Z162:CR162),IF(Macro!$Q$20=0,0,CS160/Macro!$Q$20))))","v":27.392062499999998},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z160:CT160)=0,0,IF(MAX($Z162:CS162)>IF(Macro!$Q$20=0,0,CT160/Macro!$Q$20),MAX($Z162:CS162),IF(Macro!$Q$20=0,0,CT160/Macro!$Q$20))))","v":27.392062499999998},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z160:CU160)=0,0,IF(MAX($Z162:CT162)>IF(Macro!$Q$20=0,0,CU160/Macro!$Q$20),MAX($Z162:CT162),IF(Macro!$Q$20=0,0,CU160/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ продавцов-консультантов"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z168:$CV168)","v":36176715.212700292},null,null,{"$f":"IF(AA$11=\"\",0,$Q170*(IF(AA$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AA$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AA$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AA$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AA$2+INT(-$Q175))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q170*(IF(AB$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AB$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AB$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AB$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AB$2+INT(-$Q175))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q170*(IF(AC$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AC$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AC$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AC$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AC$2+INT(-$Q175))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q170*(IF(AD$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AD$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AD$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AD$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AD$2+INT(-$Q175))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q170*(IF(AE$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AE$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AE$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AE$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AE$2+INT(-$Q175))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q170*(IF(AF$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AF$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AF$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AF$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AF$2+INT(-$Q175))))","v":344.53125},{"$f":"IF(AG$11=\"\",0,$Q170*(IF(AG$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AG$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AG$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AG$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AG$2+INT(-$Q175))))","v":921.62109375},{"$f":"IF(AH$11=\"\",0,$Q170*(IF(AH$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AH$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AH$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AH$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AH$2+INT(-$Q175))))","v":2039.6249999999998},{"$f":"IF(AI$11=\"\",0,$Q170*(IF(AI$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AI$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AI$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AI$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AI$2+INT(-$Q175))))","v":6758.4726562500009},{"$f":"IF(AJ$11=\"\",0,$Q170*(IF(AJ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AJ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AJ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AJ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AJ$2+INT(-$Q175))))","v":11391.1875},{"$f":"IF(AK$11=\"\",0,$Q170*(IF(AK$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AK$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AK$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AK$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AK$2+INT(-$Q175))))","v":15645.65625},{"$f":"IF(AL$11=\"\",0,$Q170*(IF(AL$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AL$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AL$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AL$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AL$2+INT(-$Q175))))","v":24155.0859375},{"$f":"IF(AM$11=\"\",0,$Q170*(IF(AM$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AM$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AM$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AM$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AM$2+INT(-$Q175))))","v":36180.604687499996},{"$f":"IF(AN$11=\"\",0,$Q170*(IF(AN$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AN$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AN$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AN$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AN$2+INT(-$Q175))))","v":49737.171093749996},{"$f":"IF(AO$11=\"\",0,$Q170*(IF(AO$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AO$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AO$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AO$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AO$2+INT(-$Q175))))","v":62509.855078125001},{"$f":"IF(AP$11=\"\",0,$Q170*(IF(AP$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AP$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AP$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AP$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AP$2+INT(-$Q175))))","v":72658.296210937493},{"$f":"IF(AQ$11=\"\",0,$Q170*(IF(AQ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AQ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AQ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AQ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AQ$2+INT(-$Q175))))","v":76619.374453124998},{"$f":"IF(AR$11=\"\",0,$Q170*(IF(AR$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AR$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AR$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AR$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AR$2+INT(-$Q175))))","v":98322.798164062493},{"$f":"IF(AS$11=\"\",0,$Q170*(IF(AS$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AS$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AS$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AS$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AS$2+INT(-$Q175))))","v":120026.221875},{"$f":"IF(AT$11=\"\",0,$Q170*(IF(AT$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AT$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AT$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AT$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AT$2+INT(-$Q175))))","v":120026.221875},{"$f":"IF(AU$11=\"\",0,$Q170*(IF(AU$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AU$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AU$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AU$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AU$2+INT(-$Q175))))","v":145789.57968749999},{"$f":"IF(AV$11=\"\",0,$Q170*(IF(AV$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AV$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AV$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AV$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AV$2+INT(-$Q175))))","v":172921.7109375},{"$f":"IF(AW$11=\"\",0,$Q170*(IF(AW$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AW$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AW$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AW$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AW$2+INT(-$Q175))))","v":174290.48437499997},{"$f":"IF(AX$11=\"\",0,$Q170*(IF(AX$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AX$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AX$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AX$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AX$2+INT(-$Q175))))","v":194593.95703125},{"$f":"IF(AY$11=\"\",0,$Q170*(IF(AY$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AY$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AY$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AY$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AY$2+INT(-$Q175))))","v":235529.76283593749},{"$f":"IF(AZ$11=\"\",0,$Q170*(IF(AZ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AZ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AZ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AZ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,AZ$2+INT(-$Q175))))","v":274286.32924218749},{"$f":"IF(BA$11=\"\",0,$Q170*(IF(BA$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BA$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BA$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BA$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BA$2+INT(-$Q175))))","v":307093.75003125001},{"$f":"IF(BB$11=\"\",0,$Q170*(IF(BB$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BB$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BB$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BB$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BB$2+INT(-$Q175))))","v":321776.93756250001},{"$f":"IF(BC$11=\"\",0,$Q170*(IF(BC$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BC$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BC$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BC$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BC$2+INT(-$Q175))))","v":321776.93756250001},{"$f":"IF(BD$11=\"\",0,$Q170*(IF(BD$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BD$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BD$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BD$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BD$2+INT(-$Q175))))","v":357910.52850000001},{"$f":"IF(BE$11=\"\",0,$Q170*(IF(BE$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BE$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BE$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BE$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BE$2+INT(-$Q175))))","v":394044.11943749996},{"$f":"IF(BF$11=\"\",0,$Q170*(IF(BF$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BF$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BF$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BF$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BF$2+INT(-$Q175))))","v":394044.11943749996},{"$f":"IF(BG$11=\"\",0,$Q170*(IF(BG$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BG$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BG$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BG$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BG$2+INT(-$Q175))))","v":428120.39320312499},{"$f":"IF(BH$11=\"\",0,$Q170*(IF(BH$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BH$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BH$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BH$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BH$2+INT(-$Q175))))","v":462196.66696874995},{"$f":"IF(BI$11=\"\",0,$Q170*(IF(BI$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BI$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BI$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BI$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BI$2+INT(-$Q175))))","v":462196.66696874995},{"$f":"IF(BJ$11=\"\",0,$Q170*(IF(BJ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BJ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BJ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BJ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BJ$2+INT(-$Q175))))","v":467894.49564374995},{"$f":"IF(BK$11=\"\",0,$Q170*(IF(BK$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BK$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BK$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BK$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BK$2+INT(-$Q175))))","v":505384.60006715613},{"$f":"IF(BL$11=\"\",0,$Q170*(IF(BL$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BL$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BL$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BL$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BL$2+INT(-$Q175))))","v":557659.46291934373},{"$f":"IF(BM$11=\"\",0,$Q170*(IF(BM$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BM$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BM$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BM$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BM$2+INT(-$Q175))))","v":589866.66925593745},{"$f":"IF(BN$11=\"\",0,$Q170*(IF(BN$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BN$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BN$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BN$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BN$2+INT(-$Q175))))","v":601591.28848875},{"$f":"IF(BO$11=\"\",0,$Q170*(IF(BO$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BO$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BO$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BO$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BO$2+INT(-$Q175))))","v":601591.28848875},{"$f":"IF(BP$11=\"\",0,$Q170*(IF(BP$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BP$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BP$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BP$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BP$2+INT(-$Q175))))","v":628213.70371921873},{"$f":"IF(BQ$11=\"\",0,$Q170*(IF(BQ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BQ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BQ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BQ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BQ$2+INT(-$Q175))))","v":654836.11894968746},{"$f":"IF(BR$11=\"\",0,$Q170*(IF(BR$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BR$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BR$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BR$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BR$2+INT(-$Q175))))","v":654836.11894968746},{"$f":"IF(BS$11=\"\",0,$Q170*(IF(BS$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BS$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BS$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BS$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BS$2+INT(-$Q175))))","v":679027.55808234366},{"$f":"IF(BT$11=\"\",0,$Q170*(IF(BT$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BT$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BT$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BT$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BT$2+INT(-$Q175))))","v":703218.99721499986},{"$f":"IF(BU$11=\"\",0,$Q170*(IF(BU$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BU$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BU$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BU$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BU$2+INT(-$Q175))))","v":703218.99721499986},{"$f":"IF(BV$11=\"\",0,$Q170*(IF(BV$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BV$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BV$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BV$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BV$2+INT(-$Q175))))","v":703218.99721499986},{"$f":"IF(BW$11=\"\",0,$Q170*(IF(BW$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BW$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BW$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BW$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BW$2+INT(-$Q175))))","v":724814.37976235198},{"$f":"IF(BX$11=\"\",0,$Q170*(IF(BX$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BX$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BX$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BX$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BX$2+INT(-$Q175))))","v":778128.48228554567},{"$f":"IF(BY$11=\"\",0,$Q170*(IF(BY$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BY$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BY$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BY$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BY$2+INT(-$Q175))))","v":813115.57432917645},{"$f":"IF(BZ$11=\"\",0,$Q170*(IF(BZ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BZ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BZ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BZ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,BZ$2+INT(-$Q175))))","v":816383.94639696553},{"$f":"IF(CA$11=\"\",0,$Q170*(IF(CA$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CA$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CA$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CA$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CA$2+INT(-$Q175))))","v":816383.94639696553},{"$f":"IF(CB$11=\"\",0,$Q170*(IF(CB$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CB$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CB$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CB$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CB$2+INT(-$Q175))))","v":846574.84092145762},{"$f":"IF(CC$11=\"\",0,$Q170*(IF(CC$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CC$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CC$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CC$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CC$2+INT(-$Q175))))","v":876765.73544594983},{"$f":"IF(CD$11=\"\",0,$Q170*(IF(CD$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CD$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CD$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CD$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CD$2+INT(-$Q175))))","v":876765.73544594983},{"$f":"IF(CE$11=\"\",0,$Q170*(IF(CE$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CE$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CE$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CE$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CE$2+INT(-$Q175))))","v":895378.83739132481},{"$f":"IF(CF$11=\"\",0,$Q170*(IF(CF$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CF$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CF$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CF$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CF$2+INT(-$Q175))))","v":913991.93933669978},{"$f":"IF(CG$11=\"\",0,$Q170*(IF(CG$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CG$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CG$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CG$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CG$2+INT(-$Q175))))","v":913991.93933669978},{"$f":"IF(CH$11=\"\",0,$Q170*(IF(CH$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CH$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CH$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CH$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CH$2+INT(-$Q175))))","v":913991.93933669978},{"$f":"IF(CI$11=\"\",0,$Q170*(IF(CI$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CI$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CI$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CI$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CI$2+INT(-$Q175))))","v":930998.06029093429},{"$f":"IF(CJ$11=\"\",0,$Q170*(IF(CJ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CJ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CJ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CJ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CJ$2+INT(-$Q175))))","v":979170.98397103464},{"$f":"IF(CK$11=\"\",0,$Q170*(IF(CK$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CK$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CK$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CK$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CK$2+INT(-$Q175))))","v":1022776.4352409909},{"$f":"IF(CL$11=\"\",0,$Q170*(IF(CL$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CL$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CL$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CL$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CL$2+INT(-$Q175))))","v":1035215.0837850817},{"$f":"IF(CM$11=\"\",0,$Q170*(IF(CM$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CM$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CM$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CM$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CM$2+INT(-$Q175))))","v":1035215.0837850817},{"$f":"IF(CN$11=\"\",0,$Q170*(IF(CN$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CN$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CN$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CN$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CN$2+INT(-$Q175))))","v":1048441.1330168259},{"$f":"IF(CO$11=\"\",0,$Q170*(IF(CO$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CO$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CO$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CO$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CO$2+INT(-$Q175))))","v":1061667.18224857},{"$f":"IF(CP$11=\"\",0,$Q170*(IF(CP$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CP$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CP$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CP$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CP$2+INT(-$Q175))))","v":1061667.18224857},{"$f":"IF(CQ$11=\"\",0,$Q170*(IF(CQ$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CQ$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CQ$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CQ$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CQ$2+INT(-$Q175))))","v":1086544.4793367516},{"$f":"IF(CR$11=\"\",0,$Q170*(IF(CR$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CR$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CR$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CR$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CR$2+INT(-$Q175))))","v":1111421.7764249332},{"$f":"IF(CS$11=\"\",0,$Q170*(IF(CS$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CS$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CS$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CS$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CS$2+INT(-$Q175))))","v":1111421.7764249332},{"$f":"IF(CT$11=\"\",0,$Q170*(IF(CT$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CT$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CT$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CT$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CT$2+INT(-$Q175))))","v":1111421.7764249332},{"$f":"IF(CU$11=\"\",0,$Q170*(IF(CU$2=1,SUMIFS($Z164:$CV164,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CU$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CU$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CU$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CV164,$Z$2:$CV$2,CU$2+INT(-$Q175))))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ продавцов-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H177","v":"ФОТ продавцов-консультантов"},{"$f":"I178","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X179-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA179>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z179:$CV179)","v":1},"*",null,{"$f":"100%-SUM($AB179:$CV179)","v":1}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H177","v":"ФОТ продавцов-консультантов"},{"$f":"I178","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X179-SUM($Z180:$CV180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z179:$CV179,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X182-SUM($Z185:$CV185))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z182:$CV182,$Z$2:$CV$2,CU$15)","v":0.5}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"Sales!$H$87","v":"Условия предоплаты от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X198>=0,X198<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z198:$CV198)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,$Q199*AA199)","v":1},{"$f":"IF(AB$11=\"\",0,$Q199*AB199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q199*CN199)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},{"$f":"H202","v":"Условия окончательного расчета от клиентов"},{"$f":"Sales!$I$92","v":"Процент доплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q199","v":0},null,{"$f":"IF(G203<>0,1,IF(OR($Q203=\"\",$Q203=0),0,IF($R203=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H203))),$Q203)=1,0,1),0)))","v":0},{"$f":"IF($X203=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z203:$CV203)","v":1},"*",null,1]
[{"$f":"ROW()","v":209},null,null,null,null,null,{"$f":"IF($R209=\"^\",IF(COUNTIF(Lists!$13:$13,H209)=1,0,1),0)","v":0},{"$f":"H206","v":"Поступление ДС"},{"$f":"Sales!$I$98","v":"Поступление окончательного расчета"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z209:$CV209)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA192:AA192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA192:AB192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA192:AC192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA192:AD192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA192:AE192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA192:AF192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA192:AG192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA192:AH192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA192:AI192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA192:AJ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA192:AK192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA192:AL192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA192:AM192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA192:AN192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA192:AO192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA192:AP192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA192:AQ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA192:AR192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA192:AS192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA192:AT192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA192:AU192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA192:AV192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA192:AW192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA192:AX192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA192:AY192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA192:AZ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA192:BA192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA192:BB192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA192:BC192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA192:BD192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA192:BE192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA192:BF192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA192:BG192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA192:BH192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA192:BI192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA192:BJ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA192:BK192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA192:BL192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA192:BM192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA192:BN192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA192:BO192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA192:BP192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA192:BQ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA192:BR192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA192:BS192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA192:BT192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA192:BU192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA192:BV192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA192:BW192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA192:BX192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA192:BY192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA192:BZ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA192:CA192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA192:CB192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA192:CC192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA192:CD192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA192:CE192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA192:CF192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA192:CG192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA192:CH192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA192:CI192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA192:CJ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA192:CK192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA192:CL192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA192:CM192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA192:CN192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA192:CO192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA192:CP192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA192:CQ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA192:CR192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA192:CS192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA192:CT192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA192:CU192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$280","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G214<>0,1,IF(OR($Q214=\"\",$Q214=0),0,IF($R214=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H214))),$Q214)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,{"$f":"IF($R215=\"^\",IF(COUNTIF(Lists!$13:$13,H215)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"I214","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q214)=0,Q214=0,Q214=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q214))","v":72},null,{"$f":"IF(G215<>0,1,IF(OR($Q215=\"\",$Q215=0),0,IF($R215=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H215))),$Q215)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q215-IF(OR(SUMIFS($2:$2,$11:$11,Q214)=0,Q214=0,Q214=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q214)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G223<>0,1,IF(OR($Q223=\"\",$Q223=0),0,IF($R223=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H223))),$Q223)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G226<>0,1,IF(OR($Q226=\"\",$Q226=0),0,IF($R226=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H226))),$Q226)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"I230","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X231-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA231>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z231:$CV231)","v":1},"*",null,{"$f":"100%-SUM($AB231:$CV231)","v":1}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"I230","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X231-SUM($Z232:$CV232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$76","v":"Валовый поток посетителей"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K237)+1)=1,MAX(K$15:K237)+1,0)","v":3},{"$f":"\"начало \"&K238&\" блока продаж\"","v":"начало 3 блока продаж"}]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"Sales!$H$21","v":"Коммерческие затраты на одного посетителя"},null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z243:$CV243)","v":3},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q244:$Q247,AA244:AA247))","v":3},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q244:$Q247,AB244:AB247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q244:$Q247,CN244:CN247))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q254/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q255-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q254/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H260","v":"Прямые переменные коммерческие расходы"},{"$f":"Sales!$I$39","v":"Срок цикла продаж и производства"},null,null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G261<>0,1,IF(OR($Q261=\"\",$Q261=0),0,IF($R261=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H261))),$Q261)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H265","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G266<>0,1,IF(OR($Q266=\"\",$Q266=0),0,IF($R266=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H266))),$Q266)=1,0,1),0)))","v":0},{"$f":"IF($X266=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z266:$CV266)","v":1},"*",null,1]
[{"$f":"ROW()","v":270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z265:$CV265,$Z$2:$CV$2,CU$15)","v":0.05}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"Sales!$H$51","v":"Потребность в сотрудниках отдела продаж"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z273:$CV273)","v":111.99234062500003},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z271:AA271)=0,0,IF(MAX($Z273:Z273)>IF(Macro!$Q$20=0,0,AA271/Macro!$Q$20),MAX($Z273:Z273),IF(Macro!$Q$20=0,0,AA271/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z271:AB271)=0,0,IF(MAX($Z273:AA273)>IF(Macro!$Q$20=0,0,AB271/Macro!$Q$20),MAX($Z273:AA273),IF(Macro!$Q$20=0,0,AB271/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z271:AC271)=0,0,IF(MAX($Z273:AB273)>IF(Macro!$Q$20=0,0,AC271/Macro!$Q$20),MAX($Z273:AB273),IF(Macro!$Q$20=0,0,AC271/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z271:AD271)=0,0,IF(MAX($Z273:AC273)>IF(Macro!$Q$20=0,0,AD271/Macro!$Q$20),MAX($Z273:AC273),IF(Macro!$Q$20=0,0,AD271/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z271:AE271)=0,0,IF(MAX($Z273:AD273)>IF(Macro!$Q$20=0,0,AE271/Macro!$Q$20),MAX($Z273:AD273),IF(Macro!$Q$20=0,0,AE271/Macro!$Q$20))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z271:AF271)=0,0,IF(MAX($Z273:AE273)>IF(Macro!$Q$20=0,0,AF271/Macro!$Q$20),MAX($Z273:AE273),IF(Macro!$Q$20=0,0,AF271/Macro!$Q$20))))","v":1.0937500000000001E-3},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z271:AG271)=0,0,IF(MAX($Z273:AF273)>IF(Macro!$Q$20=0,0,AG271/Macro!$Q$20),MAX($Z273:AF273),IF(Macro!$Q$20=0,0,AG271/Macro!$Q$20))))","v":3.9375000000000009E-3},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z271:AH271)=0,0,IF(MAX($Z273:AG273)>IF(Macro!$Q$20=0,0,AH271/Macro!$Q$20),MAX($Z273:AG273),IF(Macro!$Q$20=0,0,AH271/Macro!$Q$20))))","v":7.590625000000001E-3},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z271:AI271)=0,0,IF(MAX($Z273:AH273)>IF(Macro!$Q$20=0,0,AI271/Macro!$Q$20),MAX($Z273:AH273),IF(Macro!$Q$20=0,0,AI271/Macro!$Q$20))))","v":3.6749999999999998E-2},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z271:AJ271)=0,0,IF(MAX($Z273:AI273)>IF(Macro!$Q$20=0,0,AJ271/Macro!$Q$20),MAX($Z273:AI273),IF(Macro!$Q$20=0,0,AJ271/Macro!$Q$20))))","v":3.7293750000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z271:AK271)=0,0,IF(MAX($Z273:AJ273)>IF(Macro!$Q$20=0,0,AK271/Macro!$Q$20),MAX($Z273:AJ273),IF(Macro!$Q$20=0,0,AK271/Macro!$Q$20))))","v":6.6824999999999996E-2},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z271:AL271)=0,0,IF(MAX($Z273:AK273)>IF(Macro!$Q$20=0,0,AL271/Macro!$Q$20),MAX($Z273:AK273),IF(Macro!$Q$20=0,0,AL271/Macro!$Q$20))))","v":9.2306250000000006E-2},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z271:AM271)=0,0,IF(MAX($Z273:AL273)>IF(Macro!$Q$20=0,0,AM271/Macro!$Q$20),MAX($Z273:AL273),IF(Macro!$Q$20=0,0,AM271/Macro!$Q$20))))","v":0.144875},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z271:AN271)=0,0,IF(MAX($Z273:AM273)>IF(Macro!$Q$20=0,0,AN271/Macro!$Q$20),MAX($Z273:AM273),IF(Macro!$Q$20=0,0,AN271/Macro!$Q$20))))","v":0.1821875},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z271:AO271)=0,0,IF(MAX($Z273:AN273)>IF(Macro!$Q$20=0,0,AO271/Macro!$Q$20),MAX($Z273:AN273),IF(Macro!$Q$20=0,0,AO271/Macro!$Q$20))))","v":0.23915625000000001},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z271:AP271)=0,0,IF(MAX($Z273:AO273)>IF(Macro!$Q$20=0,0,AP271/Macro!$Q$20),MAX($Z273:AO273),IF(Macro!$Q$20=0,0,AP271/Macro!$Q$20))))","v":0.25675312500000003},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z271:AQ271)=0,0,IF(MAX($Z273:AP273)>IF(Macro!$Q$20=0,0,AQ271/Macro!$Q$20),MAX($Z273:AP273),IF(Macro!$Q$20=0,0,AQ271/Macro!$Q$20))))","v":0.25675312500000003},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z271:AR271)=0,0,IF(MAX($Z273:AQ273)>IF(Macro!$Q$20=0,0,AR271/Macro!$Q$20),MAX($Z273:AQ273),IF(Macro!$Q$20=0,0,AR271/Macro!$Q$20))))","v":0.41493750000000001},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z271:AS271)=0,0,IF(MAX($Z273:AR273)>IF(Macro!$Q$20=0,0,AS271/Macro!$Q$20),MAX($Z273:AR273),IF(Macro!$Q$20=0,0,AS271/Macro!$Q$20))))","v":0.41493750000000001},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z271:AT271)=0,0,IF(MAX($Z273:AS273)>IF(Macro!$Q$20=0,0,AT271/Macro!$Q$20),MAX($Z273:AS273),IF(Macro!$Q$20=0,0,AT271/Macro!$Q$20))))","v":0.41493750000000001},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z271:AU271)=0,0,IF(MAX($Z273:AT273)>IF(Macro!$Q$20=0,0,AU271/Macro!$Q$20),MAX($Z273:AT273),IF(Macro!$Q$20=0,0,AU271/Macro!$Q$20))))","v":0.5943750000000001},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z271:AV271)=0,0,IF(MAX($Z273:AU273)>IF(Macro!$Q$20=0,0,AV271/Macro!$Q$20),MAX($Z273:AU273),IF(Macro!$Q$20=0,0,AV271/Macro!$Q$20))))","v":0.5943750000000001},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z271:AW271)=0,0,IF(MAX($Z273:AV273)>IF(Macro!$Q$20=0,0,AW271/Macro!$Q$20),MAX($Z273:AV273),IF(Macro!$Q$20=0,0,AW271/Macro!$Q$20))))","v":0.5943750000000001},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z271:AX271)=0,0,IF(MAX($Z273:AW273)>IF(Macro!$Q$20=0,0,AX271/Macro!$Q$20),MAX($Z273:AW273),IF(Macro!$Q$20=0,0,AX271/Macro!$Q$20))))","v":0.72562500000000008},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z271:AY271)=0,0,IF(MAX($Z273:AX273)>IF(Macro!$Q$20=0,0,AY271/Macro!$Q$20),MAX($Z273:AX273),IF(Macro!$Q$20=0,0,AY271/Macro!$Q$20))))","v":0.84371874999999985},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z271:AZ271)=0,0,IF(MAX($Z273:AY273)>IF(Macro!$Q$20=0,0,AZ271/Macro!$Q$20),MAX($Z273:AY273),IF(Macro!$Q$20=0,0,AZ271/Macro!$Q$20))))","v":0.953125},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z271:BA271)=0,0,IF(MAX($Z273:AZ273)>IF(Macro!$Q$20=0,0,BA271/Macro!$Q$20),MAX($Z273:AZ273),IF(Macro!$Q$20=0,0,BA271/Macro!$Q$20))))","v":1.0506875},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z271:BB271)=0,0,IF(MAX($Z273:BA273)>IF(Macro!$Q$20=0,0,BB271/Macro!$Q$20),MAX($Z273:BA273),IF(Macro!$Q$20=0,0,BB271/Macro!$Q$20))))","v":1.0506875},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z271:BC271)=0,0,IF(MAX($Z273:BB273)>IF(Macro!$Q$20=0,0,BC271/Macro!$Q$20),MAX($Z273:BB273),IF(Macro!$Q$20=0,0,BC271/Macro!$Q$20))))","v":1.0506875},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z271:BD271)=0,0,IF(MAX($Z273:BC273)>IF(Macro!$Q$20=0,0,BD271/Macro!$Q$20),MAX($Z273:BC273),IF(Macro!$Q$20=0,0,BD271/Macro!$Q$20))))","v":1.2825625},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z271:BE271)=0,0,IF(MAX($Z273:BD273)>IF(Macro!$Q$20=0,0,BE271/Macro!$Q$20),MAX($Z273:BD273),IF(Macro!$Q$20=0,0,BE271/Macro!$Q$20))))","v":1.2825625},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z271:BF271)=0,0,IF(MAX($Z273:BE273)>IF(Macro!$Q$20=0,0,BF271/Macro!$Q$20),MAX($Z273:BE273),IF(Macro!$Q$20=0,0,BF271/Macro!$Q$20))))","v":1.2825625},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z271:BG271)=0,0,IF(MAX($Z273:BF273)>IF(Macro!$Q$20=0,0,BG271/Macro!$Q$20),MAX($Z273:BF273),IF(Macro!$Q$20=0,0,BG271/Macro!$Q$20))))","v":1.5093124999999998},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z271:BH271)=0,0,IF(MAX($Z273:BG273)>IF(Macro!$Q$20=0,0,BH271/Macro!$Q$20),MAX($Z273:BG273),IF(Macro!$Q$20=0,0,BH271/Macro!$Q$20))))","v":1.5093124999999998},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z271:BI271)=0,0,IF(MAX($Z273:BH273)>IF(Macro!$Q$20=0,0,BI271/Macro!$Q$20),MAX($Z273:BH273),IF(Macro!$Q$20=0,0,BI271/Macro!$Q$20))))","v":1.5093124999999998},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z271:BJ271)=0,0,IF(MAX($Z273:BI273)>IF(Macro!$Q$20=0,0,BJ271/Macro!$Q$20),MAX($Z273:BI273),IF(Macro!$Q$20=0,0,BJ271/Macro!$Q$20))))","v":1.5420375000000002},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z271:BK271)=0,0,IF(MAX($Z273:BJ273)>IF(Macro!$Q$20=0,0,BK271/Macro!$Q$20),MAX($Z273:BJ273),IF(Macro!$Q$20=0,0,BK271/Macro!$Q$20))))","v":1.6894562500000003},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z271:BL271)=0,0,IF(MAX($Z273:BK273)>IF(Macro!$Q$20=0,0,BL271/Macro!$Q$20),MAX($Z273:BK273),IF(Macro!$Q$20=0,0,BL271/Macro!$Q$20))))","v":1.82775},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z271:BM271)=0,0,IF(MAX($Z273:BL273)>IF(Macro!$Q$20=0,0,BM271/Macro!$Q$20),MAX($Z273:BL273),IF(Macro!$Q$20=0,0,BM271/Macro!$Q$20))))","v":1.8927499999999999},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z271:BN271)=0,0,IF(MAX($Z273:BM273)>IF(Macro!$Q$20=0,0,BN271/Macro!$Q$20),MAX($Z273:BM273),IF(Macro!$Q$20=0,0,BN271/Macro!$Q$20))))","v":1.8927499999999999},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z271:BO271)=0,0,IF(MAX($Z273:BN273)>IF(Macro!$Q$20=0,0,BO271/Macro!$Q$20),MAX($Z273:BN273),IF(Macro!$Q$20=0,0,BO271/Macro!$Q$20))))","v":1.8927499999999999},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z271:BP271)=0,0,IF(MAX($Z273:BO273)>IF(Macro!$Q$20=0,0,BP271/Macro!$Q$20),MAX($Z273:BO273),IF(Macro!$Q$20=0,0,BP271/Macro!$Q$20))))","v":2.0474375},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z271:BQ271)=0,0,IF(MAX($Z273:BP273)>IF(Macro!$Q$20=0,0,BQ271/Macro!$Q$20),MAX($Z273:BP273),IF(Macro!$Q$20=0,0,BQ271/Macro!$Q$20))))","v":2.0474375},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z271:BR271)=0,0,IF(MAX($Z273:BQ273)>IF(Macro!$Q$20=0,0,BR271/Macro!$Q$20),MAX($Z273:BQ273),IF(Macro!$Q$20=0,0,BR271/Macro!$Q$20))))","v":2.0474375},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z271:BS271)=0,0,IF(MAX($Z273:BR273)>IF(Macro!$Q$20=0,0,BS271/Macro!$Q$20),MAX($Z273:BR273),IF(Macro!$Q$20=0,0,BS271/Macro!$Q$20))))","v":2.2033125},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z271:BT271)=0,0,IF(MAX($Z273:BS273)>IF(Macro!$Q$20=0,0,BT271/Macro!$Q$20),MAX($Z273:BS273),IF(Macro!$Q$20=0,0,BT271/Macro!$Q$20))))","v":2.2033125},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z271:BU271)=0,0,IF(MAX($Z273:BT273)>IF(Macro!$Q$20=0,0,BU271/Macro!$Q$20),MAX($Z273:BT273),IF(Macro!$Q$20=0,0,BU271/Macro!$Q$20))))","v":2.2033125},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z271:BV271)=0,0,IF(MAX($Z273:BU273)>IF(Macro!$Q$20=0,0,BV271/Macro!$Q$20),MAX($Z273:BU273),IF(Macro!$Q$20=0,0,BV271/Macro!$Q$20))))","v":2.2033125},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z271:BW271)=0,0,IF(MAX($Z273:BV273)>IF(Macro!$Q$20=0,0,BW271/Macro!$Q$20),MAX($Z273:BV273),IF(Macro!$Q$20=0,0,BW271/Macro!$Q$20))))","v":2.2635531250000001},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z271:BX271)=0,0,IF(MAX($Z273:BW273)>IF(Macro!$Q$20=0,0,BX271/Macro!$Q$20),MAX($Z273:BW273),IF(Macro!$Q$20=0,0,BX271/Macro!$Q$20))))","v":2.4476874999999998},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z271:BY271)=0,0,IF(MAX($Z273:BX273)>IF(Macro!$Q$20=0,0,BY271/Macro!$Q$20),MAX($Z273:BX273),IF(Macro!$Q$20=0,0,BY271/Macro!$Q$20))))","v":2.472375},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z271:BZ271)=0,0,IF(MAX($Z273:BY273)>IF(Macro!$Q$20=0,0,BZ271/Macro!$Q$20),MAX($Z273:BY273),IF(Macro!$Q$20=0,0,BZ271/Macro!$Q$20))))","v":2.472375},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z271:CA271)=0,0,IF(MAX($Z273:BZ273)>IF(Macro!$Q$20=0,0,CA271/Macro!$Q$20),MAX($Z273:BZ273),IF(Macro!$Q$20=0,0,CA271/Macro!$Q$20))))","v":2.472375},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z271:CB271)=0,0,IF(MAX($Z273:CA273)>IF(Macro!$Q$20=0,0,CB271/Macro!$Q$20),MAX($Z273:CA273),IF(Macro!$Q$20=0,0,CB271/Macro!$Q$20))))","v":2.6348749999999996},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z271:CC271)=0,0,IF(MAX($Z273:CB273)>IF(Macro!$Q$20=0,0,CC271/Macro!$Q$20),MAX($Z273:CB273),IF(Macro!$Q$20=0,0,CC271/Macro!$Q$20))))","v":2.6348749999999996},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z271:CD271)=0,0,IF(MAX($Z273:CC273)>IF(Macro!$Q$20=0,0,CD271/Macro!$Q$20),MAX($Z273:CC273),IF(Macro!$Q$20=0,0,CD271/Macro!$Q$20))))","v":2.6348749999999996},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z271:CE271)=0,0,IF(MAX($Z273:CD273)>IF(Macro!$Q$20=0,0,CE271/Macro!$Q$20),MAX($Z273:CD273),IF(Macro!$Q$20=0,0,CE271/Macro!$Q$20))))","v":2.7492499999999995},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z271:CF271)=0,0,IF(MAX($Z273:CE273)>IF(Macro!$Q$20=0,0,CF271/Macro!$Q$20),MAX($Z273:CE273),IF(Macro!$Q$20=0,0,CF271/Macro!$Q$20))))","v":2.7492499999999995},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z271:CG271)=0,0,IF(MAX($Z273:CF273)>IF(Macro!$Q$20=0,0,CG271/Macro!$Q$20),MAX($Z273:CF273),IF(Macro!$Q$20=0,0,CG271/Macro!$Q$20))))","v":2.7492499999999995},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z271:CH271)=0,0,IF(MAX($Z273:CG273)>IF(Macro!$Q$20=0,0,CH271/Macro!$Q$20),MAX($Z273:CG273),IF(Macro!$Q$20=0,0,CH271/Macro!$Q$20))))","v":2.7492499999999995},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z271:CI271)=0,0,IF(MAX($Z273:CH273)>IF(Macro!$Q$20=0,0,CI271/Macro!$Q$20),MAX($Z273:CH273),IF(Macro!$Q$20=0,0,CI271/Macro!$Q$20))))","v":2.7587406250000002},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z271:CJ271)=0,0,IF(MAX($Z273:CI273)>IF(Macro!$Q$20=0,0,CJ271/Macro!$Q$20),MAX($Z273:CI273),IF(Macro!$Q$20=0,0,CJ271/Macro!$Q$20))))","v":2.9364374999999994},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z271:CK271)=0,0,IF(MAX($Z273:CJ273)>IF(Macro!$Q$20=0,0,CK271/Macro!$Q$20),MAX($Z273:CJ273),IF(Macro!$Q$20=0,0,CK271/Macro!$Q$20))))","v":3.0014374999999998},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z271:CL271)=0,0,IF(MAX($Z273:CK273)>IF(Macro!$Q$20=0,0,CL271/Macro!$Q$20),MAX($Z273:CK273),IF(Macro!$Q$20=0,0,CL271/Macro!$Q$20))))","v":3.0014374999999998},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z271:CM271)=0,0,IF(MAX($Z273:CL273)>IF(Macro!$Q$20=0,0,CM271/Macro!$Q$20),MAX($Z273:CL273),IF(Macro!$Q$20=0,0,CM271/Macro!$Q$20))))","v":3.0014374999999998},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z271:CN271)=0,0,IF(MAX($Z273:CM273)>IF(Macro!$Q$20=0,0,CN271/Macro!$Q$20),MAX($Z273:CM273),IF(Macro!$Q$20=0,0,CN271/Macro!$Q$20))))","v":3.0923124999999998},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z271:CO271)=0,0,IF(MAX($Z273:CN273)>IF(Macro!$Q$20=0,0,CO271/Macro!$Q$20),MAX($Z273:CN273),IF(Macro!$Q$20=0,0,CO271/Macro!$Q$20))))","v":3.0923124999999998},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z271:CP271)=0,0,IF(MAX($Z273:CO273)>IF(Macro!$Q$20=0,0,CP271/Macro!$Q$20),MAX($Z273:CO273),IF(Macro!$Q$20=0,0,CP271/Macro!$Q$20))))","v":3.0923124999999998},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z271:CQ271)=0,0,IF(MAX($Z273:CP273)>IF(Macro!$Q$20=0,0,CQ271/Macro!$Q$20),MAX($Z273:CP273),IF(Macro!$Q$20=0,0,CQ271/Macro!$Q$20))))","v":3.2223125000000001},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z271:CR271)=0,0,IF(MAX($Z273:CQ273)>IF(Macro!$Q$20=0,0,CR271/Macro!$Q$20),MAX($Z273:CQ273),IF(Macro!$Q$20=0,0,CR271/Macro!$Q$20))))","v":3.2223125000000001},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z271:CS271)=0,0,IF(MAX($Z273:CR273)>IF(Macro!$Q$20=0,0,CS271/Macro!$Q$20),MAX($Z273:CR273),IF(Macro!$Q$20=0,0,CS271/Macro!$Q$20))))","v":3.2223125000000001},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z271:CT271)=0,0,IF(MAX($Z273:CS273)>IF(Macro!$Q$20=0,0,CT271/Macro!$Q$20),MAX($Z273:CS273),IF(Macro!$Q$20=0,0,CT271/Macro!$Q$20))))","v":3.2223125000000001},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z271:CU271)=0,0,IF(MAX($Z273:CT273)>IF(Macro!$Q$20=0,0,CU271/Macro!$Q$20),MAX($Z273:CT273),IF(Macro!$Q$20=0,0,CU271/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ продавцов-консультантов"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ продавцов-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G285<>0,1,IF(OR($Q285=\"\",$Q285=0),0,IF($R285=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H285))),$Q285)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H288","v":"ФОТ продавцов-консультантов"},{"$f":"I289","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X290-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA290>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z290:$CV290)","v":1},"*",null,{"$f":"100%-SUM($AB290:$CV290)","v":1}]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H293","v":"Конверсия в решение о покупке"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.3,null,{"$f":"IF(G294<>0,1,IF(OR($Q294=\"\",$Q294=0),0,IF($R294=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H294))),$Q294)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X294-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z294:$CV294)","v":1},"*",null,1]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X301-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z301:$CV301)","v":92745.900719999991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0.51975000000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2.3908500000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":5.4781649999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":21.070664999999995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":35.185589999999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":49.477229999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":75.619169999999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":112.70852999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":155.42009999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":200.22255000000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":235.65613500000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":238.41229499999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":313.58150999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":307.49894999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":286.39115999999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":458.51750999999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":564.44849999999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":563.79509999999993},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":626.61059999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":745.75215000000003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":853.86014999999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":952.21169999999995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":975.10742999999991},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":881.87022000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1015.52319},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":935.80245000000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":803.77109999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1194.6676499999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1390.5540000000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1296.5535},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1356.0010199999997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1535.60583},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1671.3764099999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1767.9815999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1726.6748399999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1492.2705599999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1637.9728199999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1471.1449499999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1217.3079599999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1766.1194099999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2017.1259899999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1844.7887699999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1886.4875699999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2087.4511349999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2238.7815449999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2338.0136999999995},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2260.0571399999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1940.0277599999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2106.9358199999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1885.8608999999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1537.4680199999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2210.1433199999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2499.9915599999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2266.8346799999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2294.6338799999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2532.3007049999997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2706.3486449999996},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2821.6781999999994},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2717.15499},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2316.5049599999998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2495.0999699999998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2219.64435},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1800.4258799999998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2581.4913299999998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2909.3615099999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2627.8233300000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2662.33176},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":308}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Sales!$H$91","v":"Условия окончательного расчета от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q314-(100%-Q310))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X313>=0,X313<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z313:$CV313)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q314*AA314)","v":0},{"$f":"IF(AB$11=\"\",0,$Q314*AB314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q314*CN314)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H317","v":"Поступление ДС"},{"$f":"Sales!$I$96","v":"Поступление предоплат"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z318:$CV318)","v":56884718.554375127},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA299:AA299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA299:AB299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA299:AC299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA299:AD299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA299:AE299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA299:AF299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":371.28},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA299:AG299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1842.7197600000002},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA299:AH299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3302.6041439999995},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA299:AI299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17263.100159999998},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA299:AJ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17085.551616000001},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA299:AK299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31598.911296000006},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA299:AL299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42634.365551999996},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA299:AM299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":70032.336998399987},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA299:AN299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87334.17235199998},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA299:AO299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":116514.19624319997},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA299:AP299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124654.2171768},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA299:AQ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":120562.79215679999},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA299:AR299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":202817.82326399995},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA299:AS299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":116722.70938252799},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA299:AT299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185352.71848773115},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA299:AU299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":297883.29291263997},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA299:AV299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":297705.26465855993},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA299:AW299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":297791.40078950394},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA299:AX299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":363357.57675167994},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA299:AY299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433414.63487259636},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA299:AZ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":488497.30407935998},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA299:BA299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":538708.71682566137},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA299:BB299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":515215.51916666562},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA299:BC299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":440283.25403900002},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA299:BD299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":660207.79539205623},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA299:BE299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":362948.89875914878},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA299:BF299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":530531.40600377158},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA299:BG299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":796734.20862818148},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA299:BH299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":752108.02217043017},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA299:BI299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":695241.48363491078},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA299:BJ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":817257.53034613293},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA299:BK299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":916464.64866517694},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA299:BL299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":992629.17891556583},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA299:BM299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1026829.2000077233},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA299:BN299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":949073.72659369104},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA299:BO299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":762217.82365738577},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA299:BP299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1114287.0996179567},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA299:BQ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":585259.74024130113},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA299:BR299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":844005.53534376482},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA299:BS299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1229270.396566811},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA299:BT299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1143203.3861054594},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA299:BU299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1030325.6110658771},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA299:BV299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1190942.1651364162},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA299:BW299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1298959.5316161483},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA299:BX299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403557.6550554514},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA299:BY299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1418355.4318392586},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA299:BZ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1315029.9723182202},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA299:CA299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1035539.1172926683},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA299:CB299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1515735.961023327},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA299:CC299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":785815.83267868788},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA299:CD299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1121465.3324247012},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA299:CE299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1620737.349750228},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA299:CF299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1487732.1916841692},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA299:CG299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1337410.1422987732},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA299:CH299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1521440.6284880706},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA299:CI299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1672323.6413225709},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA299:CJ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1779526.6720515718},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA299:CK299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1817898.6660019348},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA299:CL299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1654348.4685791833},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA299:CM299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1313694.2405610003},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA299:CN299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1883223.328719168},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA299:CO299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":984419.24782790348},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA299:CP299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1378186.946959065},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA299:CQ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2008322.8912532981},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA299:CR299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1815420.7420075662},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA299:CS299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1645432.8274141888},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA299:CT299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1859657.415671085},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA299:CU299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"Items!$AH$17","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z322:$CV322)","v":1116940.7999999996},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q324,AA$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AA$2-$Q324)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q324,AB$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AB$2-$Q324)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q324,AC$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AC$2-$Q324)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q324,AD$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AD$2-$Q324)/12))))","v":10000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q324,AE$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AE$2-$Q324)/12))))","v":10000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q324,AF$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AF$2-$Q324)/12))))","v":10000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q324,AG$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AG$2-$Q324)/12))))","v":10000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q324,AH$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AH$2-$Q324)/12))))","v":10000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q324,AI$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AI$2-$Q324)/12))))","v":10000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q324,AJ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AJ$2-$Q324)/12))))","v":10000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q324,AK$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AK$2-$Q324)/12))))","v":10000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q324,AL$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AL$2-$Q324)/12))))","v":10000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q324,AM$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AM$2-$Q324)/12))))","v":10000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q324,AN$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AN$2-$Q324)/12))))","v":10000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q324,AO$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AO$2-$Q324)/12))))","v":10000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q324,AP$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AP$2-$Q324)/12))))","v":12000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q324,AQ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AQ$2-$Q324)/12))))","v":12000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q324,AR$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AR$2-$Q324)/12))))","v":12000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q324,AS$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AS$2-$Q324)/12))))","v":12000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q324,AT$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AT$2-$Q324)/12))))","v":12000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q324,AU$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AU$2-$Q324)/12))))","v":12000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q324,AV$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AV$2-$Q324)/12))))","v":12000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q324,AW$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AW$2-$Q324)/12))))","v":12000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q324,AX$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AX$2-$Q324)/12))))","v":12000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q324,AY$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AY$2-$Q324)/12))))","v":12000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q324,AZ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AZ$2-$Q324)/12))))","v":12000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q324,BA$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BA$2-$Q324)/12))))","v":12000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q324,BB$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BB$2-$Q324)/12))))","v":14400},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q324,BC$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BC$2-$Q324)/12))))","v":14400},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q324,BD$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BD$2-$Q324)/12))))","v":14400},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q324,BE$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BE$2-$Q324)/12))))","v":14400},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q324,BF$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BF$2-$Q324)/12))))","v":14400},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q324,BG$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BG$2-$Q324)/12))))","v":14400},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q324,BH$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BH$2-$Q324)/12))))","v":14400},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q324,BI$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BI$2-$Q324)/12))))","v":14400},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q324,BJ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BJ$2-$Q324)/12))))","v":14400},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q324,BK$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BK$2-$Q324)/12))))","v":14400},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q324,BL$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BL$2-$Q324)/12))))","v":14400},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q324,BM$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BM$2-$Q324)/12))))","v":14400},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q324,BN$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BN$2-$Q324)/12))))","v":17280},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q324,BO$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BO$2-$Q324)/12))))","v":17280},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q324,BP$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BP$2-$Q324)/12))))","v":17280},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q324,BQ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BQ$2-$Q324)/12))))","v":17280},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q324,BR$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BR$2-$Q324)/12))))","v":17280},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q324,BS$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BS$2-$Q324)/12))))","v":17280},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q324,BT$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BT$2-$Q324)/12))))","v":17280},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q324,BU$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BU$2-$Q324)/12))))","v":17280},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q324,BV$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BV$2-$Q324)/12))))","v":17280},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q324,BW$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BW$2-$Q324)/12))))","v":17280},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q324,BX$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BX$2-$Q324)/12))))","v":17280},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q324,BY$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BY$2-$Q324)/12))))","v":17280},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q324,BZ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BZ$2-$Q324)/12))))","v":20736},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q324,CA$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CA$2-$Q324)/12))))","v":20736},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q324,CB$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CB$2-$Q324)/12))))","v":20736},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q324,CC$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CC$2-$Q324)/12))))","v":20736},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q324,CD$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CD$2-$Q324)/12))))","v":20736},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q324,CE$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CE$2-$Q324)/12))))","v":20736},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q324,CF$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CF$2-$Q324)/12))))","v":20736},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q324,CG$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CG$2-$Q324)/12))))","v":20736},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q324,CH$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CH$2-$Q324)/12))))","v":20736},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q324,CI$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CI$2-$Q324)/12))))","v":20736},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<$Q324,CJ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CJ$2-$Q324)/12))))","v":20736},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<$Q324,CK$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CK$2-$Q324)/12))))","v":20736},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<$Q324,CL$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CL$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<$Q324,CM$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CM$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<$Q324,CN$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CN$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<$Q324,CO$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CO$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<$Q324,CP$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CP$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<$Q324,CQ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CQ$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<$Q324,CR$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CR$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<$Q324,CS$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CS$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<$Q324,CT$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CT$2-$Q324)/12))))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<$Q324,CU$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CU$2-$Q324)/12))))","v":0}]
[{"$f":"ROW()","v":325},null,null,null,null,null,{"$f":"IF($R325=\"^\",IF(COUNTIF(Lists!$13:$13,H325)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$280","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G325<>0,1,IF(OR($Q325=\"\",$Q325=0),0,IF($R325=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H325))),$Q325)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,{"$f":"IF($R332=\"^\",IF(COUNTIF(Lists!$13:$13,H332)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":333},null,null,null,null,null,{"$f":"IF($R333=\"^\",IF(COUNTIF(Lists!$13:$13,H333)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G333<>0,1,IF(OR($Q333=\"\",$Q333=0),0,IF($R333=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H333))),$Q333)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,{"$f":"IF($R334=\"^\",IF(COUNTIF(Lists!$13:$13,H334)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G334<>0,1,IF(OR($Q334=\"\",$Q334=0),0,IF($R334=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H334))),$Q334)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":335},null,null,null,null,null,{"$f":"IF($R335=\"^\",IF(COUNTIF(Lists!$13:$13,H335)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q334/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G335<>0,1,IF(OR($Q335=\"\",$Q335=0),0,IF($R335=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H335))),$Q335)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q335-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q334/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":336},null,null,null,null,null,{"$f":"IF($R336=\"^\",IF(COUNTIF(Lists!$13:$13,H336)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q333","v":0},null,{"$f":"IF(G336<>0,1,IF(OR($Q336=\"\",$Q336=0),0,IF($R336=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H336))),$Q336)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q336-(100%-Q333))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G337<>0,1,IF(OR($Q337=\"\",$Q337=0),0,IF($R337=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H337))),$Q337)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":338},null,null,null,null,null,{"$f":"IF($R338=\"^\",IF(COUNTIF(Lists!$13:$13,H338)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q337/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G338<>0,1,IF(OR($Q338=\"\",$Q338=0),0,IF($R338=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H338))),$Q338)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q338-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q337/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,null,null,null,{"$f":"IF($R340=\"^\",IF(COUNTIF(Lists!$13:$13,H340)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z340:$CV340)","v":1116940.7999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA322:AA322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA322:AB322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA322:AC322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA322:AD322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA322:AE322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA322:AF322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA322:AG322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA322:AH322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA322:AI322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA322:AJ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA322:AK322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA322:AL322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA322:AM322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA322:AN322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA322:AO322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA322:AP322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA322:AQ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA322:AR322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA322:AS322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA322:AT322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA322:AU322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA322:AV322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA322:AW322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA322:AX322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA322:AY322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA322:AZ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA322:BA322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA322:BB322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA322:BC322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA322:BD322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA322:BE322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA322:BF322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA322:BG322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA322:BH322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA322:BI322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA322:BJ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA322:BK322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA322:BL322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA322:BM322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA322:BN322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA322:BO322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA322:BP322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA322:BQ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA322:BR322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA322:BS322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA322:BT322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA322:BU322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA322:BV322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA322:BW322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA322:BX322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA322:BY322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA322:BZ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA322:CA322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA322:CB322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA322:CC322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA322:CD322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA322:CE322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA322:CF322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA322:CG322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA322:CH322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA322:CI322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA322:CJ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA322:CK322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA322:CL322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA322:CM322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA322:CN322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA322:CO322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA322:CP322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA322:CQ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA322:CR322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA322:CS322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA322:CT322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA322:CU322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":341},null,null,null,null,null,{"$f":"IF($R341=\"^\",IF(COUNTIF(Lists!$13:$13,H341)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$212","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":342},null,null,null,null,null,{"$f":"IF($R342=\"^\",IF(COUNTIF(Lists!$13:$13,H342)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"I341","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X342-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA342>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z342:$CV342)","v":1},"*",null,{"$f":"100%-SUM($AB342:$CV342)","v":1}]
[{"$f":"ROW()","v":343},null,null,null,null,null,{"$f":"IF($R343=\"^\",IF(COUNTIF(Lists!$13:$13,H343)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"I341","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$154","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X342-SUM($Z343:$CV343))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},null,null,null,null,null,{"$f":"IF($R345=\"^\",IF(COUNTIF(Lists!$13:$13,H345)=1,0,1),0)","v":0},{"$f":"Sales!$H$123","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K238&\" блока продаж\"","v":"конец 3 блока продаж"}]
[{"$f":"ROW()","v":346},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":347},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":420,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I35\")","v":"Prdction"},null,null,{"$f":"INDIRECT(\"START!K35\")","v":"Технологическая карта производственного процесса"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99775)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99775)","v":0},{"$f":"SUM(T$15:T$99775)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока производства\"","v":"начало 1 блока производства"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Поток решений о покупке"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Крупный чек"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":514965.18849999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7.3500000000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":20.457500000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":42.605500000000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":190.12},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":199.45800000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":344.988},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":489.32100000000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":750.12},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":952.34999999999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1227.135},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1330.0245000000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1248.912},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2132.7600000000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1188.18},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1907.472},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3053.3999999999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3061.7999999999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3055.92},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3751.6499999999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":4357.08},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":4935},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5437.74},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5188.8059999999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":4420.8780000000006},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6643.14},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3549},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5197.92},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7811.16},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7325.64},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6790.56},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7986.384},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":8761.2420000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9465.9600000000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9814.56},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9023.2379999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7262.094000000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":10633.56},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5438.5800000000008},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7858.0320000000011},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11437.02},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":10607.058000000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9567.9359999999997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11077.668},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11758.929},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":12726.42},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":12848.220000000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11877.138000000003},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9359.7839999999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13719.720000000001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6947.01},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9896.3340000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":14311.92},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13070.862000000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11757.984},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13384.601999999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":14374.373999999998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":15305.220000000001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":15653.82},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":14150.808000000001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11250.204},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":16108.68},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":8228.64},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":11520.096000000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":16805.88},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":15125.292000000003},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13723.584000000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":15515.388000000001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":1616654410.9901953},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17676.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":54348.751800000013},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":110417.01551999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":505799.88479999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":526009.09788000013},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":920373.36048000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1294147.94796},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2043517.5573120001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2586313.0893599996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3353055.1583760004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3630320.85843},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3426953.2201800002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5836439.5614},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3328207.8382526403},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5332614.2740906561},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8542257.8929632008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8571266.7564888},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8558166.0800563209},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10495178.175686399},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12463304.050248709},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14104177.639372801},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15543280.201928375},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14856156.027129695},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12664184.064125268},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19023060.963334382},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10395133.297682617},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15219557.456137111},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":22868511.896917332},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21498537.234983277},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19918483.465730641},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":23424042.214026105},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":26253309.883259099},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":28377351.821813967},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29410528.361514237},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":27098283.465800386},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21801149.564458374},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":31913432.063802678},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16689333.117824035},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24105780.328032792},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":35089200.988536663},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":32599165.143511675},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29401165.351661902},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":34030602.774835564},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":36939325.302566782},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":39967235.567560688},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":40356553.140688866},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":37372226.228543013},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29447366.011820786},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":43153605.574533194},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":22330549.973310366},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":31820985.22467158},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":46013503.984161884},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":42113265.42564331},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":37878876.116715774},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":43114205.836967193},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":47315627.479092851},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":50374270.058570199},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":51510962.851304591},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":46630559.085478179},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":37064607.177984424},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":53082168.009157851},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":27680036.502855804},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":38752051.103998125},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":56521567.634450406},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":50920562.360008739},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":46192744.992836468},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":52220760.699570507},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Перем. производств. затраты на одного клиента"]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,null,{"$f":"IF(OR($I21=\"\",$I21=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21))&\" // %\")","v":"шт // %"},null,null,"*",0.6,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF($X21=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z21:$CV21)","v":1},"*",null,0.7,0.3]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,null,{"$f":"IF(OR($I22=\"\",$I22=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22))&\" // %\")","v":"шт // %"},null,null,"*",0.2,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$CV22)","v":1},"*",null,0.7,0.3]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,null,{"$f":"IF(OR($I23=\"\",$I23=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23))&\" // %\")","v":"шт // %"},null,null,"*",0.2,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$CV23)","v":1},"*",null,0.7,0.3]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z25:$CV25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CT$15)","v":0.3},{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CU$15)","v":0.7}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X22-SUM($Z26:$CV26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CT$15)","v":0.3},{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CU$15)","v":0.7}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X23-SUM($Z27:$CV27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CT$15)","v":0.3},{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CU$15)","v":0.7}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"Натуральный поток решений о покупке"]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,null,{"$f":"IF(OR($I29=\"\",$I29=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":308979.11310000002},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q21)","v":0},{"$f":"IF(AB$11=\"\",0,AB17*$Q21)","v":0},0,0,0,4.41,12.274500000000002,25.563300000000002,114.072,119.6748,206.99279999999999,293.5926,450.072,571.41,736.28099999999995,798.01470000000006,749.34720000000004,1279.6560000000002,712.90800000000002,1144.4831999999999,1832.0399999999997,1837.0799999999997,1833.5519999999999,2250.9899999999998,2614.248,2961,3262.6439999999998,3113.2835999999998,2652.5268000000001,3985.884,2129.4,3118.752,4686.6959999999999,4395.384,4074.3360000000002,4791.8303999999998,5256.7452000000003,5679.576,5888.7359999999999,5413.9427999999998,4357.2564000000002,6380.1359999999995,3263.1480000000006,4714.8192000000008,6862.2120000000004,6364.2348000000002,5740.7615999999998,6646.6007999999993,7055.3573999999999,7635.8519999999999,7708.9320000000007,7126.2828000000018,5615.8703999999998,8231.8320000000003,4168.2060000000001,5937.8004000000001,8587.152,7842.5172000000002,7054.7903999999999,8030.761199999999,8624.6243999999988,9183.1319999999996,9392.2919999999995,8490.4848000000002,{"$f":"IF(CM$11=\"\",0,CM17*$Q21)","v":6750.1223999999993},9665.2080000000005,4937.1839999999993,6912.057600000001,10083.528,9075.1752000000015,8234.1504000000004,9309.2327999999998,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,null,{"$f":"IF(OR($I30=\"\",$I30=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CV30)","v":102993.03770000003},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q22)","v":0},0,0,0,0,1.4700000000000002,4.0915000000000008,8.5211000000000023,38.024000000000001,39.891600000000011,68.997600000000006,97.864200000000011,150.024,190.47,245.42700000000002,266.00490000000008,249.78240000000002,426.55200000000008,237.63600000000002,381.49440000000004,610.67999999999995,612.36,611.18400000000008,750.32999999999993,871.41600000000005,987,1087.548,1037.7611999999999,884.17560000000014,1328.6280000000002,709.80000000000007,1039.5840000000001,1562.232,1465.1280000000002,1358.1120000000001,1597.2768000000001,1752.2484000000002,1893.1920000000002,1962.912,1804.6476,1452.4188000000004,2126.712,1087.7160000000001,1571.6064000000003,2287.404,2121.4116000000004,1913.5871999999999,2215.5336000000002,2351.7858000000001,2545.2840000000001,2569.6440000000002,2375.4276000000004,1871.9567999999999,2743.9440000000004,1389.402,1979.2668000000003,2862.384,2614.1724000000004,2351.5968000000003,2676.9204,2874.8747999999996,3061.0440000000003,3130.7640000000001,2830.1616000000004,{"$f":"IF(CM$11=\"\",0,CM17*$Q22)","v":2250.0408000000002},3221.7360000000003,1645.7280000000001,2304.0192000000002,3361.1760000000004,3025.0584000000008,2744.7168000000001,3103.0776000000005,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,null,{"$f":"IF(OR($I31=\"\",$I31=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z31:$CV31)","v":102993.03770000003},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q23)","v":0},0,0,0,0,1.4700000000000002,4.0915000000000008,8.5211000000000023,38.024000000000001,39.891600000000011,68.997600000000006,97.864200000000011,150.024,190.47,245.42700000000002,266.00490000000008,249.78240000000002,426.55200000000008,237.63600000000002,381.49440000000004,610.67999999999995,612.36,611.18400000000008,750.32999999999993,871.41600000000005,987,1087.548,1037.7611999999999,884.17560000000014,1328.6280000000002,709.80000000000007,1039.5840000000001,1562.232,1465.1280000000002,1358.1120000000001,1597.2768000000001,1752.2484000000002,1893.1920000000002,1962.912,1804.6476,1452.4188000000004,2126.712,1087.7160000000001,1571.6064000000003,2287.404,2121.4116000000004,1913.5871999999999,2215.5336000000002,2351.7858000000001,2545.2840000000001,2569.6440000000002,2375.4276000000004,1871.9567999999999,2743.9440000000004,1389.402,1979.2668000000003,2862.384,2614.1724000000004,2351.5968000000003,2676.9204,2874.8747999999996,3061.0440000000003,3130.7640000000001,2830.1616000000004,{"$f":"IF(CM$11=\"\",0,CM17*$Q23)","v":2250.0408000000002},3221.7360000000003,1645.7280000000001,2304.0192000000002,3361.1760000000004,3025.0584000000008,2744.7168000000001,3103.0776000000005,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},"Период оборач-ти произв.затрат. в продажах"]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",4,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H36","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},"Стоимостной поток решений о покупках"]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H40","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z41:$CV41)","v":271553605.57116234},null,null,{"$f":"IF(AA$11=\"\",0,AA29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AA$2-INT($Q35)<1,1,AA$2-INT($Q35))))","v":0},{"$f":"IF(AB$11=\"\",0,AB29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AB$2-INT($Q35)<1,1,AB$2-INT($Q35))))","v":0},{"$f":"IF(AC$11=\"\",0,AC29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AC$2-INT($Q35)<1,1,AC$2-INT($Q35))))","v":0},{"$f":"IF(AD$11=\"\",0,AD29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AD$2-INT($Q35)<1,1,AD$2-INT($Q35))))","v":0},{"$f":"IF(AE$11=\"\",0,AE29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AE$2-INT($Q35)<1,1,AE$2-INT($Q35))))","v":0},{"$f":"IF(AF$11=\"\",0,AF29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AF$2-INT($Q35)<1,1,AF$2-INT($Q35))))","v":3087},{"$f":"IF(AG$11=\"\",0,AG29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AG$2-INT($Q35)<1,1,AG$2-INT($Q35))))","v":8592.1500000000015},{"$f":"IF(AH$11=\"\",0,AH29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AH$2-INT($Q35)<1,1,AH$2-INT($Q35))))","v":17894.310000000001},{"$f":"IF(AI$11=\"\",0,AI29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AI$2-INT($Q35)<1,1,AI$2-INT($Q35))))","v":82245.911999999997},{"$f":"IF(AJ$11=\"\",0,AJ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AJ$2-INT($Q35)<1,1,AJ$2-INT($Q35))))","v":86285.530800000008},{"$f":"IF(AK$11=\"\",0,AK29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AK$2-INT($Q35)<1,1,AK$2-INT($Q35))))","v":149241.8088},{"$f":"IF(AL$11=\"\",0,AL29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AL$2-INT($Q35)<1,1,AL$2-INT($Q35))))","v":211680.26459999999},{"$f":"IF(AM$11=\"\",0,AM29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AM$2-INT($Q35)<1,1,AM$2-INT($Q35))))","v":324501.91200000001},{"$f":"IF(AN$11=\"\",0,AN29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AN$2-INT($Q35)<1,1,AN$2-INT($Q35))))","v":411986.61},{"$f":"IF(AO$11=\"\",0,AO29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AO$2-INT($Q35)<1,1,AO$2-INT($Q35))))","v":546784.35902999993},{"$f":"IF(AP$11=\"\",0,AP29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AP$2-INT($Q35)<1,1,AP$2-INT($Q35))))","v":592629.65666099999},{"$f":"IF(AQ$11=\"\",0,AQ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AQ$2-INT($Q35)<1,1,AQ$2-INT($Q35))))","v":556487.711136},{"$f":"IF(AR$11=\"\",0,AR29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AR$2-INT($Q35)<1,1,AR$2-INT($Q35))))","v":950310.93528000009},{"$f":"IF(AS$11=\"\",0,AS29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AS$2-INT($Q35)<1,1,AS$2-INT($Q35))))","v":529426.86803999997},{"$f":"IF(AT$11=\"\",0,AT29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AT$2-INT($Q35)<1,1,AT$2-INT($Q35))))","v":849927.55881599989},{"$f":"IF(AU$11=\"\",0,AU29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AU$2-INT($Q35)<1,1,AU$2-INT($Q35))))","v":1401343.7011559999},{"$f":"IF(AV$11=\"\",0,AV29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AV$2-INT($Q35)<1,1,AV$2-INT($Q35))))","v":1405198.8420119998},{"$f":"IF(AW$11=\"\",0,AW29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AW$2-INT($Q35)<1,1,AW$2-INT($Q35))))","v":1402500.2434127999},{"$f":"IF(AX$11=\"\",0,AX29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AX$2-INT($Q35)<1,1,AX$2-INT($Q35))))","v":1721802.2848109999},{"$f":"IF(AY$11=\"\",0,AY29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AY$2-INT($Q35)<1,1,AY$2-INT($Q35))))","v":1999661.5620072},{"$f":"IF(AZ$11=\"\",0,AZ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(AZ$2-INT($Q35)<1,1,AZ$2-INT($Q35))))","v":2264895.2529000002},{"$f":"IF(BA$11=\"\",0,BA29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BA$2-INT($Q35)<1,1,BA$2-INT($Q35))))","v":2570494.1961255474},{"$f":"IF(BB$11=\"\",0,BB29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BB$2-INT($Q35)<1,1,BB$2-INT($Q35))))","v":2452819.6838799608},{"$f":"IF(BC$11=\"\",0,BC29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BC$2-INT($Q35)<1,1,BC$2-INT($Q35))))","v":2089809.5975127753},{"$f":"IF(BD$11=\"\",0,BD29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BD$2-INT($Q35)<1,1,BD$2-INT($Q35))))","v":3140303.2903466276},{"$f":"IF(BE$11=\"\",0,BE29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BE$2-INT($Q35)<1,1,BE$2-INT($Q35))))","v":1677660.9220097999},{"$f":"IF(BF$11=\"\",0,BF29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BF$2-INT($Q35)<1,1,BF$2-INT($Q35))))","v":2457127.9965435839},{"$f":"IF(BG$11=\"\",0,BG29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BG$2-INT($Q35)<1,1,BG$2-INT($Q35))))","v":3803215.6168478583},{"$f":"IF(BH$11=\"\",0,BH29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BH$2-INT($Q35)<1,1,BH$2-INT($Q35))))","v":3566818.3024551212},{"$f":"IF(BI$11=\"\",0,BI29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BI$2-INT($Q35)<1,1,BI$2-INT($Q35))))","v":3306290.466351015},{"$f":"IF(BJ$11=\"\",0,BJ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BJ$2-INT($Q35)<1,1,BJ$2-INT($Q35))))","v":3888531.3258138183},{"$f":"IF(BK$11=\"\",0,BK29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BK$2-INT($Q35)<1,1,BK$2-INT($Q35))))","v":4265805.8978926772},{"$f":"IF(BL$11=\"\",0,BL29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BL$2-INT($Q35)<1,1,BL$2-INT($Q35))))","v":4608929.6468715472},{"$f":"IF(BM$11=\"\",0,BM29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BM$2-INT($Q35)<1,1,BM$2-INT($Q35))))","v":4922021.1211170983},{"$f":"IF(BN$11=\"\",0,BN29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BN$2-INT($Q35)<1,1,BN$2-INT($Q35))))","v":4525171.5835316507},{"$f":"IF(BO$11=\"\",0,BO29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BO$2-INT($Q35)<1,1,BO$2-INT($Q35))))","v":3641954.4076899784},{"$f":"IF(BP$11=\"\",0,BP29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BP$2-INT($Q35)<1,1,BP$2-INT($Q35))))","v":5332751.2300771428},{"$f":"IF(BQ$11=\"\",0,BQ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BQ$2-INT($Q35)<1,1,BQ$2-INT($Q35))))","v":2727458.5543198097},{"$f":"IF(BR$11=\"\",0,BR29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BR$2-INT($Q35)<1,1,BR$2-INT($Q35))))","v":3940818.4854353163},{"$f":"IF(BS$11=\"\",0,BS29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BS$2-INT($Q35)<1,1,BS$2-INT($Q35))))","v":5907758.6384634497},{"$f":"IF(BT$11=\"\",0,BT29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BT$2-INT($Q35)<1,1,BT$2-INT($Q35))))","v":5479044.2377632326},{"$f":"IF(BU$11=\"\",0,BU29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BU$2-INT($Q35)<1,1,BU$2-INT($Q35))))","v":4942288.8616322633},{"$f":"IF(BV$11=\"\",0,BV29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BV$2-INT($Q35)<1,1,BV$2-INT($Q35))))","v":5722136.4324824223},{"$f":"IF(BW$11=\"\",0,BW29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BW$2-INT($Q35)<1,1,BW$2-INT($Q35))))","v":6074039.7742443727},{"$f":"IF(BX$11=\"\",0,BX29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BX$2-INT($Q35)<1,1,BX$2-INT($Q35))))","v":6573794.3705365574},{"$f":"IF(BY$11=\"\",0,BY29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BY$2-INT($Q35)<1,1,BY$2-INT($Q35))))","v":6835811.091936118},{"$f":"IF(BZ$11=\"\",0,BZ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(BZ$2-INT($Q35)<1,1,BZ$2-INT($Q35))))","v":6319153.2897830186},{"$f":"IF(CA$11=\"\",0,CA29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CA$2-INT($Q35)<1,1,CA$2-INT($Q35))))","v":4979811.6225692118},{"$f":"IF(CB$11=\"\",0,CB29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CB$2-INT($Q35)<1,1,CB$2-INT($Q35))))","v":7299486.9448264269},{"$f":"IF(CC$11=\"\",0,CC29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CC$2-INT($Q35)<1,1,CC$2-INT($Q35))))","v":3696111.0577022443},{"$f":"IF(CD$11=\"\",0,CD29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CD$2-INT($Q35)<1,1,CD$2-INT($Q35))))","v":5265279.5271799928},{"$f":"IF(CE$11=\"\",0,CE29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CE$2-INT($Q35)<1,1,CE$2-INT($Q35))))","v":7842999.9585459651},{"$f":"IF(CF$11=\"\",0,CF29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CF$2-INT($Q35)<1,1,CF$2-INT($Q35))))","v":7162894.2953957282},{"$f":"IF(CG$11=\"\",0,CG29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CG$2-INT($Q35)<1,1,CG$2-INT($Q35))))","v":6443430.9320191918},{"$f":"IF(CH$11=\"\",0,CH29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CH$2-INT($Q35)<1,1,CH$2-INT($Q35))))","v":7334825.3016474536},{"$f":"IF(CI$11=\"\",0,CI29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CI$2-INT($Q35)<1,1,CI$2-INT($Q35))))","v":7877225.0464035701},{"$f":"IF(CJ$11=\"\",0,CJ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CJ$2-INT($Q35)<1,1,CJ$2-INT($Q35))))","v":8387333.0640149517},{"$f":"IF(CK$11=\"\",0,CK29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CK$2-INT($Q35)<1,1,CK$2-INT($Q35))))","v":8835718.5408679321},{"$f":"IF(CL$11=\"\",0,CL29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CL$2-INT($Q35)<1,1,CL$2-INT($Q35))))","v":7987351.1139046093},{"$f":"IF(CM$11=\"\",0,CM29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CM$2-INT($Q35)<1,1,CM$2-INT($Q35))))","v":6350120.0391563568},{"$f":"IF(CN$11=\"\",0,CN29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CN$2-INT($Q35)<1,1,CN$2-INT($Q35))))","v":9092461.9386774879},{"$f":"IF(CO$11=\"\",0,CO29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CO$2-INT($Q35)<1,1,CO$2-INT($Q35))))","v":4644613.7118050093},{"$f":"IF(CP$11=\"\",0,CP29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CP$2-INT($Q35)<1,1,CP$2-INT($Q35))))","v":6502459.1965270145},{"$f":"IF(CQ$11=\"\",0,CQ29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CQ$2-INT($Q35)<1,1,CQ$2-INT($Q35))))","v":9770572.6957988292},{"$f":"IF(CR$11=\"\",0,CR29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CR$2-INT($Q35)<1,1,CR$2-INT($Q35))))","v":8793515.4262189474},{"$f":"IF(CS$11=\"\",0,CS29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CS$2-INT($Q35)<1,1,CS$2-INT($Q35))))","v":7978592.9162234692},{"$f":"IF(CT$11=\"\",0,CT29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CT$2-INT($Q35)<1,1,CT$2-INT($Q35))))","v":9020308.7465532776},{"$f":"IF(CU$11=\"\",0,CU29*SUMIFS($Z$377:$CV$377,$Z$2:$CV$2,IF(CU$2-INT($Q35)<1,1,CU$2-INT($Q35))))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H41","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":38373580.902145416},null,null,{"$f":"IF(AA$11=\"\",0,AA30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AA$2-INT($Q36)<1,1,AA$2-INT($Q36))))","v":0},{"$f":"IF(AB$11=\"\",0,AB30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AB$2-INT($Q36)<1,1,AB$2-INT($Q36))))","v":0},{"$f":"IF(AC$11=\"\",0,AC30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AC$2-INT($Q36)<1,1,AC$2-INT($Q36))))","v":0},{"$f":"IF(AD$11=\"\",0,AD30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AD$2-INT($Q36)<1,1,AD$2-INT($Q36))))","v":0},{"$f":"IF(AE$11=\"\",0,AE30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AE$2-INT($Q36)<1,1,AE$2-INT($Q36))))","v":0},{"$f":"IF(AF$11=\"\",0,AF30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AF$2-INT($Q36)<1,1,AF$2-INT($Q36))))","v":441.00000000000006},{"$f":"IF(AG$11=\"\",0,AG30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AG$2-INT($Q36)<1,1,AG$2-INT($Q36))))","v":1227.4500000000003},{"$f":"IF(AH$11=\"\",0,AH30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AH$2-INT($Q36)<1,1,AH$2-INT($Q36))))","v":2556.3300000000008},{"$f":"IF(AI$11=\"\",0,AI30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AI$2-INT($Q36)<1,1,AI$2-INT($Q36))))","v":11407.2},{"$f":"IF(AJ$11=\"\",0,AJ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AJ$2-INT($Q36)<1,1,AJ$2-INT($Q36))))","v":11967.480000000003},{"$f":"IF(AK$11=\"\",0,AK30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AK$2-INT($Q36)<1,1,AK$2-INT($Q36))))","v":21320.258400000002},{"$f":"IF(AL$11=\"\",0,AL30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AL$2-INT($Q36)<1,1,AL$2-INT($Q36))))","v":30240.037800000002},{"$f":"IF(AM$11=\"\",0,AM30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AM$2-INT($Q36)<1,1,AM$2-INT($Q36))))","v":46357.415999999997},{"$f":"IF(AN$11=\"\",0,AN30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AN$2-INT($Q36)<1,1,AN$2-INT($Q36))))","v":58855.23},{"$f":"IF(AO$11=\"\",0,AO30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AO$2-INT($Q36)<1,1,AO$2-INT($Q36))))","v":75836.942999999999},{"$f":"IF(AP$11=\"\",0,AP30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AP$2-INT($Q36)<1,1,AP$2-INT($Q36))))","v":82195.514100000029},{"$f":"IF(AQ$11=\"\",0,AQ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AQ$2-INT($Q36)<1,1,AQ$2-INT($Q36))))","v":79498.244447999998},{"$f":"IF(AR$11=\"\",0,AR30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AR$2-INT($Q36)<1,1,AR$2-INT($Q36))))","v":135758.70504000003},{"$f":"IF(AS$11=\"\",0,AS30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AS$2-INT($Q36)<1,1,AS$2-INT($Q36))))","v":75632.409720000011},{"$f":"IF(AT$11=\"\",0,AT30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AT$2-INT($Q36)<1,1,AT$2-INT($Q36))))","v":121418.22268800001},{"$f":"IF(AU$11=\"\",0,AU30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AU$2-INT($Q36)<1,1,AU$2-INT($Q36))))","v":194361.12359999996},{"$f":"IF(AV$11=\"\",0,AV30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AV$2-INT($Q36)<1,1,AV$2-INT($Q36))))","v":194895.81719999999},{"$f":"IF(AW$11=\"\",0,AW30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AW$2-INT($Q36)<1,1,AW$2-INT($Q36))))","v":200357.17763040002},{"$f":"IF(AX$11=\"\",0,AX30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AX$2-INT($Q36)<1,1,AX$2-INT($Q36))))","v":245971.75497299997},{"$f":"IF(AY$11=\"\",0,AY30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AY$2-INT($Q36)<1,1,AY$2-INT($Q36))))","v":285665.93742960005},{"$f":"IF(AZ$11=\"\",0,AZ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(AZ$2-INT($Q36)<1,1,AZ$2-INT($Q36))))","v":323556.46470000001},{"$f":"IF(BA$11=\"\",0,BA30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BA$2-INT($Q36)<1,1,BA$2-INT($Q36))))","v":356517.91901880002},{"$f":"IF(BB$11=\"\",0,BB30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BB$2-INT($Q36)<1,1,BB$2-INT($Q36))))","v":340196.90483771998},{"$f":"IF(BC$11=\"\",0,BC30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BC$2-INT($Q36)<1,1,BC$2-INT($Q36))))","v":298544.22821611079},{"$f":"IF(BD$11=\"\",0,BD30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BD$2-INT($Q36)<1,1,BD$2-INT($Q36))))","v":448614.75576380402},{"$f":"IF(BE$11=\"\",0,BE30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BE$2-INT($Q36)<1,1,BE$2-INT($Q36))))","v":239665.8460014},{"$f":"IF(BF$11=\"\",0,BF30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BF$2-INT($Q36)<1,1,BF$2-INT($Q36))))","v":351018.28522051196},{"$f":"IF(BG$11=\"\",0,BG30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BG$2-INT($Q36)<1,1,BG$2-INT($Q36))))","v":527491.76377917593},{"$f":"IF(BH$11=\"\",0,BH30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BH$2-INT($Q36)<1,1,BH$2-INT($Q36))))","v":494704.34153330396},{"$f":"IF(BI$11=\"\",0,BI30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BI$2-INT($Q36)<1,1,BI$2-INT($Q36))))","v":472327.20947871642},{"$f":"IF(BJ$11=\"\",0,BJ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BJ$2-INT($Q36)<1,1,BJ$2-INT($Q36))))","v":555504.47511625977},{"$f":"IF(BK$11=\"\",0,BK30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BK$2-INT($Q36)<1,1,BK$2-INT($Q36))))","v":609400.84255609673},{"$f":"IF(BL$11=\"\",0,BL30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BL$2-INT($Q36)<1,1,BL$2-INT($Q36))))","v":658418.52098164964},{"$f":"IF(BM$11=\"\",0,BM30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BM$2-INT($Q36)<1,1,BM$2-INT($Q36))))","v":682665.89751970838},{"$f":"IF(BN$11=\"\",0,BN30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BN$2-INT($Q36)<1,1,BN$2-INT($Q36))))","v":627624.35277831485},{"$f":"IF(BO$11=\"\",0,BO30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BO$2-INT($Q36)<1,1,BO$2-INT($Q36))))","v":520279.20109856839},{"$f":"IF(BP$11=\"\",0,BP30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BP$2-INT($Q36)<1,1,BP$2-INT($Q36))))","v":761821.60429673467},{"$f":"IF(BQ$11=\"\",0,BQ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BQ$2-INT($Q36)<1,1,BQ$2-INT($Q36))))","v":389636.93633140135},{"$f":"IF(BR$11=\"\",0,BR30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BR$2-INT($Q36)<1,1,BR$2-INT($Q36))))","v":562974.06934790232},{"$f":"IF(BS$11=\"\",0,BS30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BS$2-INT($Q36)<1,1,BS$2-INT($Q36))))","v":819383.99978688615},{"$f":"IF(BT$11=\"\",0,BT30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BT$2-INT($Q36)<1,1,BT$2-INT($Q36))))","v":759922.91785897815},{"$f":"IF(BU$11=\"\",0,BU30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BU$2-INT($Q36)<1,1,BU$2-INT($Q36))))","v":706041.26594746613},{"$f":"IF(BV$11=\"\",0,BV30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BV$2-INT($Q36)<1,1,BV$2-INT($Q36))))","v":817448.06178320339},{"$f":"IF(BW$11=\"\",0,BW30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BW$2-INT($Q36)<1,1,BW$2-INT($Q36))))","v":867719.9677491961},{"$f":"IF(BX$11=\"\",0,BX30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BX$2-INT($Q36)<1,1,BX$2-INT($Q36))))","v":939113.4815052225},{"$f":"IF(BY$11=\"\",0,BY30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BY$2-INT($Q36)<1,1,BY$2-INT($Q36))))","v":948101.39971374744},{"$f":"IF(BZ$11=\"\",0,BZ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(BZ$2-INT($Q36)<1,1,BZ$2-INT($Q36))))","v":876442.8973346767},{"$f":"IF(CA$11=\"\",0,CA30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CA$2-INT($Q36)<1,1,CA$2-INT($Q36))))","v":711401.6603670303},{"$f":"IF(CB$11=\"\",0,CB30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CB$2-INT($Q36)<1,1,CB$2-INT($Q36))))","v":1042783.8492609182},{"$f":"IF(CC$11=\"\",0,CC30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CC$2-INT($Q36)<1,1,CC$2-INT($Q36))))","v":528015.86538603494},{"$f":"IF(CD$11=\"\",0,CD30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CD$2-INT($Q36)<1,1,CD$2-INT($Q36))))","v":752182.78959714191},{"$f":"IF(CE$11=\"\",0,CE30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CE$2-INT($Q36)<1,1,CE$2-INT($Q36))))","v":1087794.7237927828},{"$f":"IF(CF$11=\"\",0,CF30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CF$2-INT($Q36)<1,1,CF$2-INT($Q36))))","v":993466.61517277791},{"$f":"IF(CG$11=\"\",0,CG30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CG$2-INT($Q36)<1,1,CG$2-INT($Q36))))","v":920490.13314559904},{"$f":"IF(CH$11=\"\",0,CH30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CH$2-INT($Q36)<1,1,CH$2-INT($Q36))))","v":1047832.1859496364},{"$f":"IF(CI$11=\"\",0,CI30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CI$2-INT($Q36)<1,1,CI$2-INT($Q36))))","v":1125317.8637719385},{"$f":"IF(CJ$11=\"\",0,CJ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CJ$2-INT($Q36)<1,1,CJ$2-INT($Q36))))","v":1198190.4377164219},{"$f":"IF(CK$11=\"\",0,CK30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CK$2-INT($Q36)<1,1,CK$2-INT($Q36))))","v":1225481.0736293942},{"$f":"IF(CL$11=\"\",0,CL30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CL$2-INT($Q36)<1,1,CL$2-INT($Q36))))","v":1107815.6884749806},{"$f":"IF(CM$11=\"\",0,CM30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CM$2-INT($Q36)<1,1,CM$2-INT($Q36))))","v":907160.00559376541},{"$f":"IF(CN$11=\"\",0,CN30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CN$2-INT($Q36)<1,1,CN$2-INT($Q36))))","v":1298923.1340967841},{"$f":"IF(CO$11=\"\",0,CO30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CO$2-INT($Q36)<1,1,CO$2-INT($Q36))))","v":663516.24454357289},{"$f":"IF(CP$11=\"\",0,CP30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CP$2-INT($Q36)<1,1,CP$2-INT($Q36))))","v":928922.74236100202},{"$f":"IF(CQ$11=\"\",0,CQ30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CQ$2-INT($Q36)<1,1,CQ$2-INT($Q36))))","v":1355141.8440775075},{"$f":"IF(CR$11=\"\",0,CR30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CR$2-INT($Q36)<1,1,CR$2-INT($Q36))))","v":1219627.6596697569},{"$f":"IF(CS$11=\"\",0,CS30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CS$2-INT($Q36)<1,1,CS$2-INT($Q36))))","v":1139798.988031924},{"$f":"IF(CT$11=\"\",0,CT30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CT$2-INT($Q36)<1,1,CT$2-INT($Q36))))","v":1288615.5352218968},{"$f":"IF(CU$11=\"\",0,CU30*SUMIFS($Z$378:$CV$378,$Z$2:$CV$2,IF(CU$2-INT($Q36)<1,1,CU$2-INT($Q36))))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":2531732.4501656955},null,null,{"$f":"IF(AA$11=\"\",0,AA31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AA$2-INT($Q37)<1,1,AA$2-INT($Q37))))","v":0},{"$f":"IF(AB$11=\"\",0,AB31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AB$2-INT($Q37)<1,1,AB$2-INT($Q37))))","v":0},{"$f":"IF(AC$11=\"\",0,AC31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AC$2-INT($Q37)<1,1,AC$2-INT($Q37))))","v":0},{"$f":"IF(AD$11=\"\",0,AD31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AD$2-INT($Q37)<1,1,AD$2-INT($Q37))))","v":0},{"$f":"IF(AE$11=\"\",0,AE31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AE$2-INT($Q37)<1,1,AE$2-INT($Q37))))","v":0},{"$f":"IF(AF$11=\"\",0,AF31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AF$2-INT($Q37)<1,1,AF$2-INT($Q37))))","v":29.400000000000006},{"$f":"IF(AG$11=\"\",0,AG31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AG$2-INT($Q37)<1,1,AG$2-INT($Q37))))","v":81.830000000000013},{"$f":"IF(AH$11=\"\",0,AH31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AH$2-INT($Q37)<1,1,AH$2-INT($Q37))))","v":170.42200000000005},{"$f":"IF(AI$11=\"\",0,AI31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AI$2-INT($Q37)<1,1,AI$2-INT($Q37))))","v":760.48},{"$f":"IF(AJ$11=\"\",0,AJ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AJ$2-INT($Q37)<1,1,AJ$2-INT($Q37))))","v":797.83200000000022},{"$f":"IF(AK$11=\"\",0,AK31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AK$2-INT($Q37)<1,1,AK$2-INT($Q37))))","v":1379.9520000000002},{"$f":"IF(AL$11=\"\",0,AL31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AL$2-INT($Q37)<1,1,AL$2-INT($Q37))))","v":1957.2840000000001},{"$f":"IF(AM$11=\"\",0,AM31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AM$2-INT($Q37)<1,1,AM$2-INT($Q37))))","v":3090.4944},{"$f":"IF(AN$11=\"\",0,AN31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AN$2-INT($Q37)<1,1,AN$2-INT($Q37))))","v":3923.6820000000002},{"$f":"IF(AO$11=\"\",0,AO31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AO$2-INT($Q37)<1,1,AO$2-INT($Q37))))","v":5055.7962000000007},{"$f":"IF(AP$11=\"\",0,AP31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AP$2-INT($Q37)<1,1,AP$2-INT($Q37))))","v":5479.7009400000015},{"$f":"IF(AQ$11=\"\",0,AQ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AQ$2-INT($Q37)<1,1,AQ$2-INT($Q37))))","v":5145.5174400000005},{"$f":"IF(AR$11=\"\",0,AR31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AR$2-INT($Q37)<1,1,AR$2-INT($Q37))))","v":8786.9712000000018},{"$f":"IF(AS$11=\"\",0,AS31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AS$2-INT($Q37)<1,1,AS$2-INT($Q37))))","v":5042.1606480000009},{"$f":"IF(AT$11=\"\",0,AT31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AT$2-INT($Q37)<1,1,AT$2-INT($Q37))))","v":8094.548179200001},{"$f":"IF(AU$11=\"\",0,AU31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AU$2-INT($Q37)<1,1,AU$2-INT($Q37))))","v":12957.408239999999},{"$f":"IF(AV$11=\"\",0,AV31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AV$2-INT($Q37)<1,1,AV$2-INT($Q37))))","v":12993.054480000001},{"$f":"IF(AW$11=\"\",0,AW31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AW$2-INT($Q37)<1,1,AW$2-INT($Q37))))","v":12968.102112000002},{"$f":"IF(AX$11=\"\",0,AX31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AX$2-INT($Q37)<1,1,AX$2-INT($Q37))))","v":15920.501939999998},{"$f":"IF(AY$11=\"\",0,AY31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AY$2-INT($Q37)<1,1,AY$2-INT($Q37))))","v":19044.395828640001},{"$f":"IF(AZ$11=\"\",0,AZ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AZ$2-INT($Q37)<1,1,AZ$2-INT($Q37))))","v":21570.430980000001},{"$f":"IF(BA$11=\"\",0,BA31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BA$2-INT($Q37)<1,1,BA$2-INT($Q37))))","v":23767.861267920001},{"$f":"IF(BB$11=\"\",0,BB31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BB$2-INT($Q37)<1,1,BB$2-INT($Q37))))","v":22679.793655848},{"$f":"IF(BC$11=\"\",0,BC31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BC$2-INT($Q37)<1,1,BC$2-INT($Q37))))","v":19323.251017224004},{"$f":"IF(BD$11=\"\",0,BD31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BD$2-INT($Q37)<1,1,BD$2-INT($Q37))))","v":29036.553771120005},{"$f":"IF(BE$11=\"\",0,BE31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BE$2-INT($Q37)<1,1,BE$2-INT($Q37))))","v":15977.72306676},{"$f":"IF(BF$11=\"\",0,BF31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BF$2-INT($Q37)<1,1,BF$2-INT($Q37))))","v":23401.219014700797},{"$f":"IF(BG$11=\"\",0,BG31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BG$2-INT($Q37)<1,1,BG$2-INT($Q37))))","v":35166.117585278393},{"$f":"IF(BH$11=\"\",0,BH31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BH$2-INT($Q37)<1,1,BH$2-INT($Q37))))","v":32980.289435553597},{"$f":"IF(BI$11=\"\",0,BI31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BI$2-INT($Q37)<1,1,BI$2-INT($Q37))))","v":30571.340419334396},{"$f":"IF(BJ$11=\"\",0,BJ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BJ$2-INT($Q37)<1,1,BJ$2-INT($Q37))))","v":35954.982208172158},{"$f":"IF(BK$11=\"\",0,BK31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BK$2-INT($Q37)<1,1,BK$2-INT($Q37))))","v":40626.722837073125},{"$f":"IF(BL$11=\"\",0,BL31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BL$2-INT($Q37)<1,1,BL$2-INT($Q37))))","v":43894.568065443309},{"$f":"IF(BM$11=\"\",0,BM31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BM$2-INT($Q37)<1,1,BM$2-INT($Q37))))","v":45511.059834647225},{"$f":"IF(BN$11=\"\",0,BN31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BN$2-INT($Q37)<1,1,BN$2-INT($Q37))))","v":41841.623518554326},{"$f":"IF(BO$11=\"\",0,BO31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BO$2-INT($Q37)<1,1,BO$2-INT($Q37))))","v":33675.029197318341},{"$f":"IF(BP$11=\"\",0,BP31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BP$2-INT($Q37)<1,1,BP$2-INT($Q37))))","v":49308.841702054022},{"$f":"IF(BQ$11=\"\",0,BQ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BQ$2-INT($Q37)<1,1,BQ$2-INT($Q37))))","v":25975.795755426756},{"$f":"IF(BR$11=\"\",0,BR31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BR$2-INT($Q37)<1,1,BR$2-INT($Q37))))","v":37531.604623193489},{"$f":"IF(BS$11=\"\",0,BS31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BS$2-INT($Q37)<1,1,BS$2-INT($Q37))))","v":54625.599985792411},{"$f":"IF(BT$11=\"\",0,BT31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BT$2-INT($Q37)<1,1,BT$2-INT($Q37))))","v":50661.52785726521},{"$f":"IF(BU$11=\"\",0,BU31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BU$2-INT($Q37)<1,1,BU$2-INT($Q37))))","v":45698.463815369971},{"$f":"IF(BV$11=\"\",0,BV31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BV$2-INT($Q37)<1,1,BV$2-INT($Q37))))","v":52909.259662343255},{"$f":"IF(BW$11=\"\",0,BW31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BW$2-INT($Q37)<1,1,BW$2-INT($Q37))))","v":57847.997849946405},{"$f":"IF(BX$11=\"\",0,BX31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BX$2-INT($Q37)<1,1,BX$2-INT($Q37))))","v":62607.565433681499},{"$f":"IF(BY$11=\"\",0,BY31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BY$2-INT($Q37)<1,1,BY$2-INT($Q37))))","v":63206.759980916497},{"$f":"IF(BZ$11=\"\",0,BZ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BZ$2-INT($Q37)<1,1,BZ$2-INT($Q37))))","v":58429.526488978452},{"$f":"IF(CA$11=\"\",0,CA31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CA$2-INT($Q37)<1,1,CA$2-INT($Q37))))","v":46045.414910487401},{"$f":"IF(CB$11=\"\",0,CB31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CB$2-INT($Q37)<1,1,CB$2-INT($Q37))))","v":67494.100275787598},{"$f":"IF(CC$11=\"\",0,CC31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CC$2-INT($Q37)<1,1,CC$2-INT($Q37))))","v":35201.057692402326},{"$f":"IF(CD$11=\"\",0,CD31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CD$2-INT($Q37)<1,1,CD$2-INT($Q37))))","v":50145.519306476133},{"$f":"IF(CE$11=\"\",0,CE31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CE$2-INT($Q37)<1,1,CE$2-INT($Q37))))","v":72519.648252852188},{"$f":"IF(CF$11=\"\",0,CF31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CF$2-INT($Q37)<1,1,CF$2-INT($Q37))))","v":66231.107678185188},{"$f":"IF(CG$11=\"\",0,CG31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CG$2-INT($Q37)<1,1,CG$2-INT($Q37))))","v":59578.649394537148},{"$f":"IF(CH$11=\"\",0,CH31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CH$2-INT($Q37)<1,1,CH$2-INT($Q37))))","v":67820.853459523394},{"$f":"IF(CI$11=\"\",0,CI31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CI$2-INT($Q37)<1,1,CI$2-INT($Q37))))","v":75021.190918129229},{"$f":"IF(CJ$11=\"\",0,CJ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CJ$2-INT($Q37)<1,1,CJ$2-INT($Q37))))","v":79879.362514428125},{"$f":"IF(CK$11=\"\",0,CK31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CK$2-INT($Q37)<1,1,CK$2-INT($Q37))))","v":81698.738241959611},{"$f":"IF(CL$11=\"\",0,CL31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CL$2-INT($Q37)<1,1,CL$2-INT($Q37))))","v":73854.379231665385},{"$f":"IF(CM$11=\"\",0,CM31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CM$2-INT($Q37)<1,1,CM$2-INT($Q37))))","v":58715.857967234006},{"$f":"IF(CN$11=\"\",0,CN31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CN$2-INT($Q37)<1,1,CN$2-INT($Q37))))","v":84072.694763545893},{"$f":"IF(CO$11=\"\",0,CO31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CO$2-INT($Q37)<1,1,CO$2-INT($Q37))))","v":44234.416302904858},{"$f":"IF(CP$11=\"\",0,CP31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CP$2-INT($Q37)<1,1,CP$2-INT($Q37))))","v":61928.182824066804},{"$f":"IF(CQ$11=\"\",0,CQ31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CQ$2-INT($Q37)<1,1,CQ$2-INT($Q37))))","v":90342.789605167171},{"$f":"IF(CR$11=\"\",0,CR31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CR$2-INT($Q37)<1,1,CR$2-INT($Q37))))","v":81308.510644650465},{"$f":"IF(CS$11=\"\",0,CS31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CS$2-INT($Q37)<1,1,CS$2-INT($Q37))))","v":73773.397283619677},{"$f":"IF(CT$11=\"\",0,CT31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CT$2-INT($Q37)<1,1,CT$2-INT($Q37))))","v":83405.536260316949},{"$f":"IF(CU$11=\"\",0,CU31*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CU$2-INT($Q37)<1,1,CU$2-INT($Q37))))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},"Конверсия в продажу",null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X46>=0,X46<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$CV46)","v":0.95},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*AA47)","v":0.47499999999999998},{"$f":"IF(AB$11=\"\",0,$Q47*AB47)","v":0.47499999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q47*CM47)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H46","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.95,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF($X47=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z47:$CV47)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X46-SUM($Z48:$CV48)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CT$15)","v":0.47499999999999998},{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CU$15)","v":0.47499999999999998}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Отмены продаж / отказы / возвраты",null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q50-(100%-Q47))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X49>=0,X49<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z49:$CV49)","v":5.0000000000000044E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q50*AA50)","v":4.0000000000000036E-2},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q50*CM50)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H49","v":"Отмены продаж / отказы / возвраты"},"Процент отмен и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q47","v":5.0000000000000044E-2},null,{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},{"$f":"IF($X50=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z50:$CV50)","v":1},"*",null,0.8,0.2]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X49-SUM($Z51:$CV51)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CT$15)","v":1.0000000000000009E-2},{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CU$15)","v":4.0000000000000036E-2}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I53=\"\",$I53=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":290877.02609699994},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA29:AA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA29:AB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA29:AC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA29:AD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA29:AE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA29:AF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.9326499999999998},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA29:AG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9.4193925000000007},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA29:AH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20.497827000000001},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA29:AI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83.143420499999991},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":112.09426199999999},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA29:AK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":171.75752999999997},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA29:AL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":254.23202699999999},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA29:AM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":382.97177099999999},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA29:AN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":508.25816999999995},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA29:AO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":652.47871499999985},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA29:AP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":740.51986049999982},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":725.75007749999997},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA29:AR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1064.5351920000001},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA29:AS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":838.78578000000005},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA29:AT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":964.26010799999983},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA29:AU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1544.4843119999996},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA29:AV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1743.7895999999994},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA29:AW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1742.8798799999995},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA29:AX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2019.4706699999995},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA29:AY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2380.0070699999997},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2714.1256800000001},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA29:BA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3013.5432599999995},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA29:BB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3000.1871339999993},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA29:BC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2651.2161479999995},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA29:BD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3406.5829979999999},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA29:BE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2552.0279399999995},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA29:BF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2680.8490799999995},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA29:BG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4005.4971599999994},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA29:BH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4258.638719999999},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA29:BI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3962.1178799999993},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4347.7529759999998},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA29:BK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4861.4072219999989},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA29:BL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5275.0904219999993},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA29:BM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5534.6885999999995},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA29:BN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5278.5617219999986},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA29:BO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4440.5492039999999},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA29:BP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5484.6085139999996},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3988.3321799999994},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA29:BR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4065.3519480000004},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA29:BS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5907.0944520000003},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA29:BT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6187.9465619999992},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA29:BU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5631.4133819999988},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA29:BV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6056.1065879999987},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA29:BW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6586.0938989999995},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA29:BX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7088.6184389999989},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA29:BY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7302.6575999999995},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6936.0236820000009},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA29:CA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5765.544414},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA29:CB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7074.6913439999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA29:CC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5117.9291099999991},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA29:CD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5136.5759760000001},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA29:CE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7402.7291939999986},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA29:CF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7662.6122579999992},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA29:CG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6926.5530179999996},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA29:CH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7351.0714619999981},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA29:CI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8024.1421679999976},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8564.8007339999967},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA29:CK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8863.0667999999969},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA29:CL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8322.9756119999984},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA29:CM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6908.6195639999987},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA29:CN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8351.1482039999992},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA29:CO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6037.811639999999},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA29:CP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6003.6157440000006},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8675.4825359999977},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA29:CR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8908.7969879999982},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA29:CS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8062.1349480000008},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA29:CT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8537.372675999999},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA29:CU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I54=\"\",$I54=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z54:$CV54)","v":96959.008698999969},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.97755000000000003},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.1397975000000002},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.8326090000000015},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27.714473499999997},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37.364754000000005},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":57.252510000000001},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84.744009000000005},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127.65725699999999},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":169.41938999999996},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":217.49290499999998},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":246.83995350000004},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":241.91669250000001},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":354.84506399999998},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":279.59526},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":321.42003599999998},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":514.82810399999994},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581.26319999999998},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":580.95996000000002},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":673.15688999999998},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":793.33569},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":904.70855999999992},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1004.5144199999999},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1000.062378},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":883.73871600000007},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1135.527666},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":850.67597999999998},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":893.61635999999999},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1335.1657199999997},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1419.5462399999999},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1320.70596},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1449.250992},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1620.4690740000001},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1758.363474},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1844.8961999999999},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1759.5205740000001},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1480.183068},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1828.2028379999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1329.44406},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1355.1173160000003},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1969.0314839999996},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2062.648854},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1877.1377939999998},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2018.702196},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2195.3646329999997},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2362.872813},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2434.2192},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2312.0078940000003},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1921.8481379999998},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2358.2304480000003},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1705.9763699999999},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1712.1919920000003},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2467.5763979999997},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2554.2040860000002},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2308.8510060000003},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2450.3571539999998},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2674.7140559999993},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2854.9335780000001},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA30:CK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2954.3555999999999},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA30:CL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2774.3252040000002},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA30:CM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2302.873188},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA30:CN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2783.7160680000002},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA30:CO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2012.6038799999997},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA30:CP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2001.205248},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2891.8275120000003},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA30:CR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2969.5989960000006},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA30:CS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2687.3783159999998},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA30:CT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2845.790892},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA30:CU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H54","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I55=\"\",$I55=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z55:$CV55)","v":96959.008698999969},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA31:AA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA31:AB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA31:AC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA31:AD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA31:AE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA31:AF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.97755000000000003},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA31:AG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.1397975000000002},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA31:AH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.8326090000000015},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA31:AI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27.714473499999997},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37.364754000000005},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA31:AK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":57.252510000000001},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA31:AL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84.744009000000005},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA31:AM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127.65725699999999},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA31:AN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":169.41938999999996},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA31:AO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":217.49290499999998},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA31:AP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":246.83995350000004},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":241.91669250000001},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA31:AR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":354.84506399999998},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA31:AS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":279.59526},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA31:AT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":321.42003599999998},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA31:AU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":514.82810399999994},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA31:AV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581.26319999999998},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA31:AW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":580.95996000000002},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA31:AX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":673.15688999999998},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA31:AY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":793.33569},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":904.70855999999992},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA31:BA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1004.5144199999999},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA31:BB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1000.062378},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA31:BC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":883.73871600000007},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA31:BD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1135.527666},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA31:BE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":850.67597999999998},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA31:BF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":893.61635999999999},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA31:BG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1335.1657199999997},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA31:BH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1419.5462399999999},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA31:BI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1320.70596},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1449.250992},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA31:BK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1620.4690740000001},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA31:BL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1758.363474},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA31:BM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1844.8961999999999},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA31:BN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1759.5205740000001},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA31:BO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1480.183068},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA31:BP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1828.2028379999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1329.44406},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA31:BR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1355.1173160000003},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA31:BS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1969.0314839999996},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA31:BT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2062.648854},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA31:BU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1877.1377939999998},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA31:BV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2018.702196},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA31:BW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2195.3646329999997},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA31:BX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2362.872813},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA31:BY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2434.2192},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2312.0078940000003},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA31:CA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1921.8481379999998},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA31:CB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2358.2304480000003},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA31:CC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1705.9763699999999},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA31:CD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1712.1919920000003},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA31:CE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2467.5763979999997},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA31:CF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2554.2040860000002},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA31:CG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2308.8510060000003},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA31:CH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2450.3571539999998},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA31:CI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2674.7140559999993},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2854.9335780000001},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA31:CK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2954.3555999999999},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA31:CL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2774.3252040000002},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA31:CM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2302.873188},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA31:CN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2783.7160680000002},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA31:CO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2012.6038799999997},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA31:CP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2001.205248},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2891.8275120000003},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA31:CR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2969.5989960000006},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA31:CS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2687.3783159999998},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA31:CT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2845.790892},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA31:CU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},"Стоимостной поток списаний произв. расходов",null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z58:$CV58)","v":293874158.97915971},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA59:AA62))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB59:AB62))","v":0},0,0,0,2365.6709999999994,7598.3099500000008,16534.913780000003,68662.04135,92776.684181999997,142570.93296599999,211182.07042799998,318181.74401999998,422294.77151399996,552713.44409294985,631290.71267671487,620239.31799574499,910802.11647264007,717751.59082451987,825206.72918560775,1348900.8789020516,1531172.0660090398,1534253.9713004278,1779667.1443456917,2097760.2547428575,2392410.7189563499,2706124.9966594577,2713410.387555893,2403578.725012619,3092127.7757938728,2316764.5475330856,2433970.8679751181,3710296.9140331442,3967118.3977174545,3700044.0318314624,4064812.7404179196,4545826.6262794891,4932988.9564223625,5271085.9019203288,5064740.4296503291,4270750.9488117276,5281515.2764164647,3841148.6831420544,3915755.8826311552,5804153.2638578527,6115407.0224111471,5579073.1880693911,6006806.4949097019,6533599.8668654086,7032605.9584765816,7377356.1963149766,7060356.0862632096,5882674.3624459757,7227612.3836378008,5229236.1021126453,5248867.6855180962,7716472.2631272431,8033968.2763526542,7280066.0353822596,7735265.5154520553,8444966.4544284027,9014598.673535144,9499667.2208816782,8988125.116302181,7478308.3120662495,{"$f":"IF(CN$11=\"\",0,SUM(CN59:CN62))","v":9051238.2476870939},6544827.7715615164,6508475.0771442084,9594271.5087931436,9909386.6505969074,8989708.630535448,9530666.4399322197,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H58","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z59:$CV59)","v":255405137.29983667},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2052.8549999999996},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6593.5747500000007},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14348.4789},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59793.40982999999},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":80819.962901999999},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123837.17913},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183301.29146699997},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":276122.64689099998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":366454.14056999999},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":481027.7826049499},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":549932.26400311489},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":538963.780053825},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":790555.76963495999},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":622907.48380139994},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":716088.48400403978},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1174122.9155312998},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1333840.1847674397},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1333144.3318429317},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1544711.0887719628},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1820488.5899059228},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2076058.8883505517},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2354873.7874999889},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2363715.9356759549},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2088776.9922517843},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2683897.423371648},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2010630.9508853059},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2112123.480474276},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3229419.8642187468},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3455850.6219342947},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3215226.3763231342},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3528166.114576228},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3944992.3499555686},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4280692.8960689921},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4586688.9949012613},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4412015.1225669198},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3711573.5824203552},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4584236.5741929431},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3333594.0391946589},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3397969.9807956307},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5051792.7629272593},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5327275.6300746324},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4848149.7007479761},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5213773.0531660058},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5670045.3331299974},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6102674.5920664556},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6419345.7717404375},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6150443.0989074996},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5112533.4165966855},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6273405.1307417993},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4538267.6326475237},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4554802.5370198349},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6716199.6376793645},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6998579.6946237581},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6326306.4439805448},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6714036.641221026},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7328779.8668278968},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7822585.6257949602},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA41:CK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8266142.752921436},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA41:CL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7829768.2748939255},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA41:CM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6499224.8935017902},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA41:CN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7856271.4003800899},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA41:CO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5680019.7708734144},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA41:CP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5647850.2735548913},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8350631.7137164203},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA41:CR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8632300.9767382648},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA41:CS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7811916.1857610065},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA41:CT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8272404.2975816168},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA41:CU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H59","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z60:$CV60)","v":36087646.429499902},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA42:AA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA42:AB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA42:AC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA42:AD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA42:AE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA42:AF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":293.26500000000004},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA42:AG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":941.93925000000002},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA42:AH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2049.7827000000007},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA42:AI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8314.3420499999993},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11209.426200000002},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA42:AK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17588.703636000002},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA42:AL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26185.898781},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA42:AM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":39446.092412999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA42:AN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52350.591509999991},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA42:AO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":67205.307644999993},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA42:AP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":76273.545631500005},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":76292.054076419998},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA42:AR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":112936.53851928},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA42:AS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88986.783400200016},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA42:AT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":102298.35485771998},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA42:AU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":163854.34066007994},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA42:AV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":184998.638664},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA42:AW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":188782.83102621601},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA42:AX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":220673.01268170896},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA42:AY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":260069.79855798901},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":296579.841192936},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA42:BA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329298.008587002},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA42:BB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":327838.54863744177},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA42:BC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":295488.02964246384},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA42:BD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":383413.91762452124},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA42:BE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":287232.99298361514},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA42:BF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":301731.92578203947},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA42:BG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":450822.23420099786},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA42:BH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":479313.53979671228},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA42:BI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":455088.331640338},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":504023.73065374687},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA42:BK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":563570.3357079383},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA42:BL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":611527.5565812845},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA42:BM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641622.10033037618},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA42:BN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":611929.97539069632},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA42:BO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":524858.60927236767},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA42:BP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":654890.93917042052},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":476227.71988495125},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA42:BR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":485424.28297080443},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA42:BS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":705337.96962243132},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA42:BT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":738873.1803154829},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA42:BU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":686095.4734448737},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA42:BV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":744824.72188085795},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA42:BW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":810006.47616142826},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA42:BX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":871810.65600949374},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA42:BY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":898134.77303863037},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":853043.42564597796},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA42:CA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":722868.32988445787},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA42:CB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":896200.73296311416},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA42:CC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":648323.94752107491},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA42:CD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":650686.07671711931},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA42:CE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":937755.58635738597},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA42:CF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":970676.79537084035},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA42:CG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":895263.92386606499},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA42:CH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":959148.09160300379},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA42:CI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1046968.5524039854},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1117512.2322564228},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA42:CK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1156429.1887127273},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA42:CL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1085959.5388202395},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA42:CM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":918988.87493522337},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA42:CN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1122324.4857685845},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA42:CO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":811431.39583905938},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA42:CP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":806835.75336498453},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1165912.307884428},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA42:CR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1197267.8192424779},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA42:CS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1105560.21004711},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA42:CT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1181772.0425116597},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA42:CU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z61:$CV61)","v":2381375.2498232201},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA43:AA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA43:AB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA43:AC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA43:AD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA43:AE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA43:AF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19.551000000000002},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA43:AG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62.795950000000012},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA43:AH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":136.65218000000002},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA43:AI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":554.28947000000005},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":747.2950800000001},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA43:AK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1145.0502000000001},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA43:AL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1694.8801799999999},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA43:AM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2613.0047159999995},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA43:AN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3490.0394340000003},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA43:AO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4480.3538429999999},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA43:AP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5084.9030421000007},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4983.4838655000003},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA43:AR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7309.8083184000006},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA43:AS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5857.3236229200002},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA43:AT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6819.8903238479998},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA43:AU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10923.622710672},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA43:AV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12333.242577599998},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA43:AW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12326.80843128},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA43:AX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14283.042892019997},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA43:AY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17201.866278945599},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19771.989412862396},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA43:BA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21953.200572466802},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA43:BB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21855.903242496119},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA43:BC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19313.703118370639},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA43:BD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24816.434797703645},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA43:BE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18900.603664164599},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA43:BF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20115.461718802628},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA43:BG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30054.815613399856},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA43:BH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31954.235986447482},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA43:BI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29729.323867990144},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32622.895187944781},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA43:BK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37263.94061598269},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA43:BL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":40768.503772085634},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA43:BM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42774.806688691751},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA43:BN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":40795.33169271308},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA43:BO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":34318.757119004673},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA43:BP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42387.763053101648},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31326.924062444188},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA43:BR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32361.618864720294},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA43:BS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47022.531308162099},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA43:BT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49258.212021032195},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA43:BU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44828.013876541612},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA43:BV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48208.719862838698},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA43:BW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53548.05757398218},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA43:BX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58120.710400632917},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA43:BY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59875.651535908692},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":56869.561709731861},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA43:CA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47272.615964832978},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA43:CB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58006.519932887655},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA43:CC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42644.52194404701},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA43:CD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43379.071781141283},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA43:CE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62517.039090492399},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA43:CF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":64711.786358056015},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA43:CG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58495.667535649969},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA43:CH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62080.782628026143},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA43:CI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":69218.035196520097},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74500.815483761515},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA43:CK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77095.279247515151},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA43:CL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":72397.302588015955},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA43:CM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60094.543629235239},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA43:CN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":72642.361538419704},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA43:CO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53376.604849042305},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA43:CP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53789.050224332306},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77727.487192295215},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA43:CR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":79817.85461616519},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA43:CS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":72232.234727332456},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA43:CT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":76490.099838942362},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA43:CU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},"Потребность в произв. персонале на поток",null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CV72)","v":909.55089531250053},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z70:AA70)=0,0,IF(MAX($Z72:Z72)>IF(Macro!$Q$20=0,0,AA70/Macro!$Q$20),MAX($Z72:Z72),IF(Macro!$Q$20=0,0,AA70/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z70:AB70)=0,0,IF(MAX($Z72:AA72)>IF(Macro!$Q$20=0,0,AB70/Macro!$Q$20),MAX($Z72:AA72),IF(Macro!$Q$20=0,0,AB70/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z70:AC70)=0,0,IF(MAX($Z72:AB72)>IF(Macro!$Q$20=0,0,AC70/Macro!$Q$20),MAX($Z72:AB72),IF(Macro!$Q$20=0,0,AC70/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z70:AD70)=0,0,IF(MAX($Z72:AC72)>IF(Macro!$Q$20=0,0,AD70/Macro!$Q$20),MAX($Z72:AC72),IF(Macro!$Q$20=0,0,AD70/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z70:AE70)=0,0,IF(MAX($Z72:AD72)>IF(Macro!$Q$20=0,0,AE70/Macro!$Q$20),MAX($Z72:AD72),IF(Macro!$Q$20=0,0,AE70/Macro!$Q$20))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z70:AF70)=0,0,IF(MAX($Z72:AE72)>IF(Macro!$Q$20=0,0,AF70/Macro!$Q$20),MAX($Z72:AE72),IF(Macro!$Q$20=0,0,AF70/Macro!$Q$20))))","v":1.1484375000000002E-2},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z70:AG70)=0,0,IF(MAX($Z72:AF72)>IF(Macro!$Q$20=0,0,AG70/Macro!$Q$20),MAX($Z72:AF72),IF(Macro!$Q$20=0,0,AG70/Macro!$Q$20))))","v":3.1964843750000006E-2},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z70:AH70)=0,0,IF(MAX($Z72:AG72)>IF(Macro!$Q$20=0,0,AH70/Macro!$Q$20),MAX($Z72:AG72),IF(Macro!$Q$20=0,0,AH70/Macro!$Q$20))))","v":6.6571093750000004E-2},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z70:AI70)=0,0,IF(MAX($Z72:AH72)>IF(Macro!$Q$20=0,0,AI70/Macro!$Q$20),MAX($Z72:AH72),IF(Macro!$Q$20=0,0,AI70/Macro!$Q$20))))","v":0.29706250000000001},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z70:AJ70)=0,0,IF(MAX($Z72:AI72)>IF(Macro!$Q$20=0,0,AJ70/Macro!$Q$20),MAX($Z72:AI72),IF(Macro!$Q$20=0,0,AJ70/Macro!$Q$20))))","v":0.31165312500000003},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z70:AK70)=0,0,IF(MAX($Z72:AJ72)>IF(Macro!$Q$20=0,0,AK70/Macro!$Q$20),MAX($Z72:AJ72),IF(Macro!$Q$20=0,0,AK70/Macro!$Q$20))))","v":0.53904375000000004},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z70:AL70)=0,0,IF(MAX($Z72:AK72)>IF(Macro!$Q$20=0,0,AL70/Macro!$Q$20),MAX($Z72:AK72),IF(Macro!$Q$20=0,0,AL70/Macro!$Q$20))))","v":0.76456406250000009},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z70:AM70)=0,0,IF(MAX($Z72:AL72)>IF(Macro!$Q$20=0,0,AM70/Macro!$Q$20),MAX($Z72:AL72),IF(Macro!$Q$20=0,0,AM70/Macro!$Q$20))))","v":1.1720625},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z70:AN70)=0,0,IF(MAX($Z72:AM72)>IF(Macro!$Q$20=0,0,AN70/Macro!$Q$20),MAX($Z72:AM72),IF(Macro!$Q$20=0,0,AN70/Macro!$Q$20))))","v":1.4880468749999998},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z70:AO70)=0,0,IF(MAX($Z72:AN72)>IF(Macro!$Q$20=0,0,AO70/Macro!$Q$20),MAX($Z72:AN72),IF(Macro!$Q$20=0,0,AO70/Macro!$Q$20))))","v":1.9173984374999999},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z70:AP70)=0,0,IF(MAX($Z72:AO72)>IF(Macro!$Q$20=0,0,AP70/Macro!$Q$20),MAX($Z72:AO72),IF(Macro!$Q$20=0,0,AP70/Macro!$Q$20))))","v":2.0781632812500002},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z70:AQ70)=0,0,IF(MAX($Z72:AP72)>IF(Macro!$Q$20=0,0,AQ70/Macro!$Q$20),MAX($Z72:AP72),IF(Macro!$Q$20=0,0,AQ70/Macro!$Q$20))))","v":2.0781632812500002},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z70:AR70)=0,0,IF(MAX($Z72:AQ72)>IF(Macro!$Q$20=0,0,AR70/Macro!$Q$20),MAX($Z72:AQ72),IF(Macro!$Q$20=0,0,AR70/Macro!$Q$20))))","v":3.3324375000000002},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z70:AS70)=0,0,IF(MAX($Z72:AR72)>IF(Macro!$Q$20=0,0,AS70/Macro!$Q$20),MAX($Z72:AR72),IF(Macro!$Q$20=0,0,AS70/Macro!$Q$20))))","v":3.3324375000000002},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z70:AT70)=0,0,IF(MAX($Z72:AS72)>IF(Macro!$Q$20=0,0,AT70/Macro!$Q$20),MAX($Z72:AS72),IF(Macro!$Q$20=0,0,AT70/Macro!$Q$20))))","v":3.3324375000000002},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z70:AU70)=0,0,IF(MAX($Z72:AT72)>IF(Macro!$Q$20=0,0,AU70/Macro!$Q$20),MAX($Z72:AT72),IF(Macro!$Q$20=0,0,AU70/Macro!$Q$20))))","v":4.7709374999999996},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z70:AV70)=0,0,IF(MAX($Z72:AU72)>IF(Macro!$Q$20=0,0,AV70/Macro!$Q$20),MAX($Z72:AU72),IF(Macro!$Q$20=0,0,AV70/Macro!$Q$20))))","v":4.7840624999999992},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z70:AW70)=0,0,IF(MAX($Z72:AV72)>IF(Macro!$Q$20=0,0,AW70/Macro!$Q$20),MAX($Z72:AV72),IF(Macro!$Q$20=0,0,AW70/Macro!$Q$20))))","v":4.7840624999999992},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z70:AX70)=0,0,IF(MAX($Z72:AW72)>IF(Macro!$Q$20=0,0,AX70/Macro!$Q$20),MAX($Z72:AW72),IF(Macro!$Q$20=0,0,AX70/Macro!$Q$20))))","v":5.8619531249999994},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z70:AY70)=0,0,IF(MAX($Z72:AX72)>IF(Macro!$Q$20=0,0,AY70/Macro!$Q$20),MAX($Z72:AX72),IF(Macro!$Q$20=0,0,AY70/Macro!$Q$20))))","v":6.8079374999999995},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z70:AZ70)=0,0,IF(MAX($Z72:AY72)>IF(Macro!$Q$20=0,0,AZ70/Macro!$Q$20),MAX($Z72:AY72),IF(Macro!$Q$20=0,0,AZ70/Macro!$Q$20))))","v":7.7109375},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z70:BA70)=0,0,IF(MAX($Z72:AZ72)>IF(Macro!$Q$20=0,0,BA70/Macro!$Q$20),MAX($Z72:AZ72),IF(Macro!$Q$20=0,0,BA70/Macro!$Q$20))))","v":8.49646875},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z70:BB70)=0,0,IF(MAX($Z72:BA72)>IF(Macro!$Q$20=0,0,BB70/Macro!$Q$20),MAX($Z72:BA72),IF(Macro!$Q$20=0,0,BB70/Macro!$Q$20))))","v":8.49646875},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z70:BC70)=0,0,IF(MAX($Z72:BB72)>IF(Macro!$Q$20=0,0,BC70/Macro!$Q$20),MAX($Z72:BB72),IF(Macro!$Q$20=0,0,BC70/Macro!$Q$20))))","v":8.49646875},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z70:BD70)=0,0,IF(MAX($Z72:BC72)>IF(Macro!$Q$20=0,0,BD70/Macro!$Q$20),MAX($Z72:BC72),IF(Macro!$Q$20=0,0,BD70/Macro!$Q$20))))","v":10.379906250000001},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z70:BE70)=0,0,IF(MAX($Z72:BD72)>IF(Macro!$Q$20=0,0,BE70/Macro!$Q$20),MAX($Z72:BD72),IF(Macro!$Q$20=0,0,BE70/Macro!$Q$20))))","v":10.379906250000001},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z70:BF70)=0,0,IF(MAX($Z72:BE72)>IF(Macro!$Q$20=0,0,BF70/Macro!$Q$20),MAX($Z72:BE72),IF(Macro!$Q$20=0,0,BF70/Macro!$Q$20))))","v":10.379906250000001},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z70:BG70)=0,0,IF(MAX($Z72:BF72)>IF(Macro!$Q$20=0,0,BG70/Macro!$Q$20),MAX($Z72:BF72),IF(Macro!$Q$20=0,0,BG70/Macro!$Q$20))))","v":12.2049375},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z70:BH70)=0,0,IF(MAX($Z72:BG72)>IF(Macro!$Q$20=0,0,BH70/Macro!$Q$20),MAX($Z72:BG72),IF(Macro!$Q$20=0,0,BH70/Macro!$Q$20))))","v":12.2049375},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z70:BI70)=0,0,IF(MAX($Z72:BH72)>IF(Macro!$Q$20=0,0,BI70/Macro!$Q$20),MAX($Z72:BH72),IF(Macro!$Q$20=0,0,BI70/Macro!$Q$20))))","v":12.2049375},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z70:BJ70)=0,0,IF(MAX($Z72:BI72)>IF(Macro!$Q$20=0,0,BJ70/Macro!$Q$20),MAX($Z72:BI72),IF(Macro!$Q$20=0,0,BJ70/Macro!$Q$20))))","v":12.478725000000001},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z70:BK70)=0,0,IF(MAX($Z72:BJ72)>IF(Macro!$Q$20=0,0,BK70/Macro!$Q$20),MAX($Z72:BJ72),IF(Macro!$Q$20=0,0,BK70/Macro!$Q$20))))","v":13.689440625},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z70:BL70)=0,0,IF(MAX($Z72:BK72)>IF(Macro!$Q$20=0,0,BL70/Macro!$Q$20),MAX($Z72:BK72),IF(Macro!$Q$20=0,0,BL70/Macro!$Q$20))))","v":14.790562500000002},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z70:BM70)=0,0,IF(MAX($Z72:BL72)>IF(Macro!$Q$20=0,0,BM70/Macro!$Q$20),MAX($Z72:BL72),IF(Macro!$Q$20=0,0,BM70/Macro!$Q$20))))","v":15.335249999999998},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z70:BN70)=0,0,IF(MAX($Z72:BM72)>IF(Macro!$Q$20=0,0,BN70/Macro!$Q$20),MAX($Z72:BM72),IF(Macro!$Q$20=0,0,BN70/Macro!$Q$20))))","v":15.335249999999998},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z70:BO70)=0,0,IF(MAX($Z72:BN72)>IF(Macro!$Q$20=0,0,BO70/Macro!$Q$20),MAX($Z72:BN72),IF(Macro!$Q$20=0,0,BO70/Macro!$Q$20))))","v":15.335249999999998},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z70:BP70)=0,0,IF(MAX($Z72:BO72)>IF(Macro!$Q$20=0,0,BP70/Macro!$Q$20),MAX($Z72:BO72),IF(Macro!$Q$20=0,0,BP70/Macro!$Q$20))))","v":16.6149375},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z70:BQ70)=0,0,IF(MAX($Z72:BP72)>IF(Macro!$Q$20=0,0,BQ70/Macro!$Q$20),MAX($Z72:BP72),IF(Macro!$Q$20=0,0,BQ70/Macro!$Q$20))))","v":16.6149375},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z70:BR70)=0,0,IF(MAX($Z72:BQ72)>IF(Macro!$Q$20=0,0,BR70/Macro!$Q$20),MAX($Z72:BQ72),IF(Macro!$Q$20=0,0,BR70/Macro!$Q$20))))","v":16.6149375},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z70:BS70)=0,0,IF(MAX($Z72:BR72)>IF(Macro!$Q$20=0,0,BS70/Macro!$Q$20),MAX($Z72:BR72),IF(Macro!$Q$20=0,0,BS70/Macro!$Q$20))))","v":17.87034375},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z70:BT70)=0,0,IF(MAX($Z72:BS72)>IF(Macro!$Q$20=0,0,BT70/Macro!$Q$20),MAX($Z72:BS72),IF(Macro!$Q$20=0,0,BT70/Macro!$Q$20))))","v":17.87034375},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z70:BU70)=0,0,IF(MAX($Z72:BT72)>IF(Macro!$Q$20=0,0,BU70/Macro!$Q$20),MAX($Z72:BT72),IF(Macro!$Q$20=0,0,BU70/Macro!$Q$20))))","v":17.87034375},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z70:BV70)=0,0,IF(MAX($Z72:BU72)>IF(Macro!$Q$20=0,0,BV70/Macro!$Q$20),MAX($Z72:BU72),IF(Macro!$Q$20=0,0,BV70/Macro!$Q$20))))","v":17.87034375},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z70:BW70)=0,0,IF(MAX($Z72:BV72)>IF(Macro!$Q$20=0,0,BW70/Macro!$Q$20),MAX($Z72:BV72),IF(Macro!$Q$20=0,0,BW70/Macro!$Q$20))))","v":18.373326562500001},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z70:BX70)=0,0,IF(MAX($Z72:BW72)>IF(Macro!$Q$20=0,0,BX70/Macro!$Q$20),MAX($Z72:BW72),IF(Macro!$Q$20=0,0,BX70/Macro!$Q$20))))","v":19.885031250000001},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z70:BY70)=0,0,IF(MAX($Z72:BX72)>IF(Macro!$Q$20=0,0,BY70/Macro!$Q$20),MAX($Z72:BX72),IF(Macro!$Q$20=0,0,BY70/Macro!$Q$20))))","v":20.075343750000002},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z70:BZ70)=0,0,IF(MAX($Z72:BY72)>IF(Macro!$Q$20=0,0,BZ70/Macro!$Q$20),MAX($Z72:BY72),IF(Macro!$Q$20=0,0,BZ70/Macro!$Q$20))))","v":20.075343750000002},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z70:CA70)=0,0,IF(MAX($Z72:BZ72)>IF(Macro!$Q$20=0,0,CA70/Macro!$Q$20),MAX($Z72:BZ72),IF(Macro!$Q$20=0,0,CA70/Macro!$Q$20))))","v":20.075343750000002},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z70:CB70)=0,0,IF(MAX($Z72:CA72)>IF(Macro!$Q$20=0,0,CB70/Macro!$Q$20),MAX($Z72:CA72),IF(Macro!$Q$20=0,0,CB70/Macro!$Q$20))))","v":21.437062500000003},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z70:CC70)=0,0,IF(MAX($Z72:CB72)>IF(Macro!$Q$20=0,0,CC70/Macro!$Q$20),MAX($Z72:CB72),IF(Macro!$Q$20=0,0,CC70/Macro!$Q$20))))","v":21.437062500000003},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z70:CD70)=0,0,IF(MAX($Z72:CC72)>IF(Macro!$Q$20=0,0,CD70/Macro!$Q$20),MAX($Z72:CC72),IF(Macro!$Q$20=0,0,CD70/Macro!$Q$20))))","v":21.437062500000003},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z70:CE70)=0,0,IF(MAX($Z72:CD72)>IF(Macro!$Q$20=0,0,CE70/Macro!$Q$20),MAX($Z72:CD72),IF(Macro!$Q$20=0,0,CE70/Macro!$Q$20))))","v":22.362375},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z70:CF70)=0,0,IF(MAX($Z72:CE72)>IF(Macro!$Q$20=0,0,CF70/Macro!$Q$20),MAX($Z72:CE72),IF(Macro!$Q$20=0,0,CF70/Macro!$Q$20))))","v":22.362375},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z70:CG70)=0,0,IF(MAX($Z72:CF72)>IF(Macro!$Q$20=0,0,CG70/Macro!$Q$20),MAX($Z72:CF72),IF(Macro!$Q$20=0,0,CG70/Macro!$Q$20))))","v":22.362375},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z70:CH70)=0,0,IF(MAX($Z72:CG72)>IF(Macro!$Q$20=0,0,CH70/Macro!$Q$20),MAX($Z72:CG72),IF(Macro!$Q$20=0,0,CH70/Macro!$Q$20))))","v":22.362375},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z70:CI70)=0,0,IF(MAX($Z72:CH72)>IF(Macro!$Q$20=0,0,CI70/Macro!$Q$20),MAX($Z72:CH72),IF(Macro!$Q$20=0,0,CI70/Macro!$Q$20))))","v":22.459959374999997},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z70:CJ70)=0,0,IF(MAX($Z72:CI72)>IF(Macro!$Q$20=0,0,CJ70/Macro!$Q$20),MAX($Z72:CI72),IF(Macro!$Q$20=0,0,CJ70/Macro!$Q$20))))","v":23.914406250000003},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z70:CK70)=0,0,IF(MAX($Z72:CJ72)>IF(Macro!$Q$20=0,0,CK70/Macro!$Q$20),MAX($Z72:CJ72),IF(Macro!$Q$20=0,0,CK70/Macro!$Q$20))))","v":24.459093750000001},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z70:CL70)=0,0,IF(MAX($Z72:CK72)>IF(Macro!$Q$20=0,0,CL70/Macro!$Q$20),MAX($Z72:CK72),IF(Macro!$Q$20=0,0,CL70/Macro!$Q$20))))","v":24.459093750000001},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z70:CM70)=0,0,IF(MAX($Z72:CL72)>IF(Macro!$Q$20=0,0,CM70/Macro!$Q$20),MAX($Z72:CL72),IF(Macro!$Q$20=0,0,CM70/Macro!$Q$20))))","v":24.459093750000001},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z70:CN70)=0,0,IF(MAX($Z72:CM72)>IF(Macro!$Q$20=0,0,CN70/Macro!$Q$20),MAX($Z72:CM72),IF(Macro!$Q$20=0,0,CN70/Macro!$Q$20))))","v":25.169812499999999},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z70:CO70)=0,0,IF(MAX($Z72:CN72)>IF(Macro!$Q$20=0,0,CO70/Macro!$Q$20),MAX($Z72:CN72),IF(Macro!$Q$20=0,0,CO70/Macro!$Q$20))))","v":25.169812499999999},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z70:CP70)=0,0,IF(MAX($Z72:CO72)>IF(Macro!$Q$20=0,0,CP70/Macro!$Q$20),MAX($Z72:CO72),IF(Macro!$Q$20=0,0,CP70/Macro!$Q$20))))","v":25.169812499999999},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z70:CQ70)=0,0,IF(MAX($Z72:CP72)>IF(Macro!$Q$20=0,0,CQ70/Macro!$Q$20),MAX($Z72:CP72),IF(Macro!$Q$20=0,0,CQ70/Macro!$Q$20))))","v":26.259187500000003},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z70:CR70)=0,0,IF(MAX($Z72:CQ72)>IF(Macro!$Q$20=0,0,CR70/Macro!$Q$20),MAX($Z72:CQ72),IF(Macro!$Q$20=0,0,CR70/Macro!$Q$20))))","v":26.259187500000003},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z70:CS70)=0,0,IF(MAX($Z72:CR72)>IF(Macro!$Q$20=0,0,CS70/Macro!$Q$20),MAX($Z72:CR72),IF(Macro!$Q$20=0,0,CS70/Macro!$Q$20))))","v":26.259187500000003},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z70:CT70)=0,0,IF(MAX($Z72:CS72)>IF(Macro!$Q$20=0,0,CT70/Macro!$Q$20),MAX($Z72:CS72),IF(Macro!$Q$20=0,0,CT70/Macro!$Q$20))))","v":26.259187500000003},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z70:CU70)=0,0,IF(MAX($Z72:CT72)>IF(Macro!$Q$20=0,0,CU70/Macro!$Q$20),MAX($Z72:CT72),IF(Macro!$Q$20=0,0,CU70/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I92=\"\",$I92=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z92:$CV92)","v":96369.42395500002},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.69825000000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.6417125000000006},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5.990985000000002},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22.108922499999998},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37.009910000000005},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51.722370000000005},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":79.259354999999999},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":117.74689499999999},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":161.73464999999999},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":207.051075},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242.93015250000002},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":244.99896750000005},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":321.25884000000002},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":315.48930000000007},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":294.08694000000003},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":471.28283999999996},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":580.94399999999996},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581.18340000000001},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":646.7191499999999},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":770.32934999999998},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":882.74759999999992},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":985.41030000000001},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1009.5218699999999},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":912.91998000000001},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1051.0817099999999},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":968.25330000000008},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":830.95740000000001},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1235.8625999999999},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1437.9960000000001},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1341.0390000000002},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8096800000001},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1591.0244700000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1731.58419},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1831.6494},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1789.5908099999999},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1547.1065400000002},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1700.0871300000001},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1526.8533},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1263.1781400000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1833.0299399999999},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2094.18741},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1916.6244300000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1961.3323800000001},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2169.4767150000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2326.1081549999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2429.5907999999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2348.9090100000003},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2017.5075900000002},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2192.5528800000002},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1963.3393500000002},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1600.1176800000003},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2299.78413},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2601.36429},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2358.74037},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2388.54567},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2637.1027199999999},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA30:CJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2819.5614299999997},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA30:CK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2941.1088},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA30:CL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2831.43966},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA30:CM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2413.0961400000001},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA30:CN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2599.0939800000001},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA30:CO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2312.0454},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA30:CP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1876.1299199999999},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA30:CQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2690.9677200000001},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA30:CR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3033.4613400000003},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA30:CS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2740.6432199999999},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA30:CT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2777.7023399999998},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA30:CU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H100","v":"Себестоимость продаж"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z101:$CV101)","v":253691278.63799146},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1466.3249999999998},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5547.5962500000005},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12581.068500000001},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47566.605450000003},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":80052.435330000008},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":111875.48631000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":171437.98486500001},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":254686.53388499998},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":349832.04794999998},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":455416.2102892499},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":541221.65745322488},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":545830.74970357493},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":715729.35704759997},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":702875.45657699998},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":655193.3527565999},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1069353.8484866999},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1333107.7080047997},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1333657.0655767797},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1484043.7009063049},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1767695.3272386449},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2025664.48708092},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2296809.988287135},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2386074.0930026164},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2157748.9086615499},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2484303.6217332166},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2288533.000869303},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1964024.7363128571},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2973663.216360935},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3500766.111668915},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3264726.6651829146},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3417540.3512782957},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3873310.1812605849},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4215499.383763006},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4527201.6147946063},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4487416.5347081553},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3879384.8458302738},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4262985.1779393824},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3828599.647588552},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3167431.5938836848},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4678074.1338519137},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5408731.3662076741},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4950133.2222128604},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5065602.0147044752},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5603183.6981952274},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6007721.2187709417},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6369562.5946745202},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6248608.0813165903},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5367008.3333673095},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5832666.8195129279},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5222909.0512011182},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4256660.5278190626},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6226432.7557198294},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7127799.7706223037},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6463004.4830220863},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6544671.7109916564},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7225723.9153242353},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA41:CJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7725665.1024487969},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA41:CK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8180949.5123193692},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA41:CL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7990958.0860169567},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA41:CM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6810298.797703959},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA41:CN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7335226.4394710753},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA41:CO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6525110.9339791853},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA41:CP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5294859.6314577106},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA41:CQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7729690.1488547754},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA41:CR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8817941.8579584435},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA41:CS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7966751.4626601469},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA41:CT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8074478.2898189537},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA41:CU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"I110","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q110)=0,Q110=0,Q110=\"\"),1,SUMIFS($2:$2,$11:$11,Q110))","v":6},null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q111-IF(OR(SUMIFS($2:$2,$11:$11,Q110)=0,Q110=0,Q110=\"\"),1,SUMIFS($2:$2,$11:$11,Q110)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$284","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$261","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q121/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q122-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q121/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q124/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G125<>0,1,IF(OR($Q125=\"\",$Q125=0),0,IF($R125=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H125))),$Q125)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q125-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q124/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"H127","v":"Прочие производственные расходы"},{"$f":"I128","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X129=100%,AA129>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z129:$CV129)","v":1},"*",null,{"$f":"100%-SUM($AB129:$CV129)","v":1}]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K135)+1)=1,MAX(K$15:K135)+1,0)","v":2},{"$f":"\"начало \"&K136&\" блока производства\"","v":"начало 2 блока производства"}]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H140","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,null,{"$f":"IF(OR($I141=\"\",$I141=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I141)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I141))&\" // %\")","v":"шт // %"},null,null,"*",0.4,null,{"$f":"IF(G141<>0,1,IF(OR($Q141=\"\",$Q141=0),0,IF($R141=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H141))),$Q141)=1,0,1),0)))","v":0},{"$f":"IF($X141=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z141:$CV141)","v":1},"*",null,0.7,0.3]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X141-SUM($Z145:$CV145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CT$15)","v":0.3},{"$f":"SUMIFS($Z141:$CV141,$Z$2:$CV$2,CU$15)","v":0.7}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H162","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z163:$CV163)","v":1107553.7456658029},null,null,{"$f":"IF(AA$11=\"\",0,AA151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AA$2-INT($Q157)<1,1,AA$2-INT($Q157))))","v":0},{"$f":"IF(AB$11=\"\",0,AB151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AB$2-INT($Q157)<1,1,AB$2-INT($Q157))))","v":0},{"$f":"IF(AC$11=\"\",0,AC151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AC$2-INT($Q157)<1,1,AC$2-INT($Q157))))","v":0},{"$f":"IF(AD$11=\"\",0,AD151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AD$2-INT($Q157)<1,1,AD$2-INT($Q157))))","v":0},{"$f":"IF(AE$11=\"\",0,AE151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AE$2-INT($Q157)<1,1,AE$2-INT($Q157))))","v":0},{"$f":"IF(AF$11=\"\",0,AF151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AF$2-INT($Q157)<1,1,AF$2-INT($Q157))))","v":21},{"$f":"IF(AG$11=\"\",0,AG151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AG$2-INT($Q157)<1,1,AG$2-INT($Q157))))","v":35.175000000000004},{"$f":"IF(AH$11=\"\",0,AH151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AH$2-INT($Q157)<1,1,AH$2-INT($Q157))))","v":89.14500000000001},{"$f":"IF(AI$11=\"\",0,AI151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AI$2-INT($Q157)<1,1,AI$2-INT($Q157))))","v":322.8},{"$f":"IF(AJ$11=\"\",0,AJ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AJ$2-INT($Q157)<1,1,AJ$2-INT($Q157))))","v":382.66560000000004},{"$f":"IF(AK$11=\"\",0,AK151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AK$2-INT($Q157)<1,1,AK$2-INT($Q157))))","v":599.58360000000005},{"$f":"IF(AL$11=\"\",0,AL151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AL$2-INT($Q157)<1,1,AL$2-INT($Q157))))","v":916.89570000000015},{"$f":"IF(AM$11=\"\",0,AM151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AM$2-INT($Q157)<1,1,AM$2-INT($Q157))))","v":1315.1040000000003},{"$f":"IF(AN$11=\"\",0,AN151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AN$2-INT($Q157)<1,1,AN$2-INT($Q157))))","v":1716.4950000000001},{"$f":"IF(AO$11=\"\",0,AO151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AO$2-INT($Q157)<1,1,AO$2-INT($Q157))))","v":2093.6295000000005},{"$f":"IF(AP$11=\"\",0,AP151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AP$2-INT($Q157)<1,1,AP$2-INT($Q157))))","v":2405.1186495000002},{"$f":"IF(AQ$11=\"\",0,AQ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AQ$2-INT($Q157)<1,1,AQ$2-INT($Q157))))","v":2151.6961620000002},{"$f":"IF(AR$11=\"\",0,AR151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AR$2-INT($Q157)<1,1,AR$2-INT($Q157))))","v":3767.6802600000005},{"$f":"IF(AS$11=\"\",0,AS151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AS$2-INT($Q157)<1,1,AS$2-INT($Q157))))","v":2071.6194300000002},{"$f":"IF(AT$11=\"\",0,AT151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AT$2-INT($Q157)<1,1,AT$2-INT($Q157))))","v":3385.9472220000002},{"$f":"IF(AU$11=\"\",0,AU151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AU$2-INT($Q157)<1,1,AU$2-INT($Q157))))","v":5385.1284000000005},{"$f":"IF(AV$11=\"\",0,AV151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AV$2-INT($Q157)<1,1,AV$2-INT($Q157))))","v":5635.1931390000009},{"$f":"IF(AW$11=\"\",0,AW151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AW$2-INT($Q157)<1,1,AW$2-INT($Q157))))","v":5604.3782375999999},{"$f":"IF(AX$11=\"\",0,AX151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AX$2-INT($Q157)<1,1,AX$2-INT($Q157))))","v":6948.1046295000006},{"$f":"IF(AY$11=\"\",0,AY151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AY$2-INT($Q157)<1,1,AY$2-INT($Q157))))","v":8041.0501749000005},{"$f":"IF(AZ$11=\"\",0,AZ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(AZ$2-INT($Q157)<1,1,AZ$2-INT($Q157))))","v":9178.9068000000007},{"$f":"IF(BA$11=\"\",0,BA151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BA$2-INT($Q157)<1,1,BA$2-INT($Q157))))","v":10100.731297200002},{"$f":"IF(BB$11=\"\",0,BB151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BB$2-INT($Q157)<1,1,BB$2-INT($Q157))))","v":9965.0749223303992},{"$f":"IF(BC$11=\"\",0,BC151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BC$2-INT($Q157)<1,1,BC$2-INT($Q157))))","v":8450.2301047751989},{"$f":"IF(BD$11=\"\",0,BD151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BD$2-INT($Q157)<1,1,BD$2-INT($Q157))))","v":12740.309525675999},{"$f":"IF(BE$11=\"\",0,BE151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BE$2-INT($Q157)<1,1,BE$2-INT($Q157))))","v":6761.4941760749989},{"$f":"IF(BF$11=\"\",0,BF151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BF$2-INT($Q157)<1,1,BF$2-INT($Q157))))","v":9934.0784097029991},{"$f":"IF(BG$11=\"\",0,BG151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BG$2-INT($Q157)<1,1,BG$2-INT($Q157))))","v":14943.830673893997},{"$f":"IF(BH$11=\"\",0,BH151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BH$2-INT($Q157)<1,1,BH$2-INT($Q157))))","v":14391.923922804779},{"$f":"IF(BI$11=\"\",0,BI151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BI$2-INT($Q157)<1,1,BI$2-INT($Q157))))","v":13399.353460389117},{"$f":"IF(BJ$11=\"\",0,BJ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BJ$2-INT($Q157)<1,1,BJ$2-INT($Q157))))","v":15771.645555073666},{"$f":"IF(BK$11=\"\",0,BK151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BK$2-INT($Q157)<1,1,BK$2-INT($Q157))))","v":17368.105068273682},{"$f":"IF(BL$11=\"\",0,BL151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BL$2-INT($Q157)<1,1,BL$2-INT($Q157))))","v":18692.598883642917},{"$f":"IF(BM$11=\"\",0,BM151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BM$2-INT($Q157)<1,1,BM$2-INT($Q157))))","v":19450.764128235118},{"$f":"IF(BN$11=\"\",0,BN151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BN$2-INT($Q157)<1,1,BN$2-INT($Q157))))","v":18397.742855505458},{"$f":"IF(BO$11=\"\",0,BO151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BO$2-INT($Q157)<1,1,BO$2-INT($Q157))))","v":14855.992695632998},{"$f":"IF(BP$11=\"\",0,BP151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BP$2-INT($Q157)<1,1,BP$2-INT($Q157))))","v":21807.454712427738},{"$f":"IF(BQ$11=\"\",0,BQ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BQ$2-INT($Q157)<1,1,BQ$2-INT($Q157))))","v":11115.074612699502},{"$f":"IF(BR$11=\"\",0,BR151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BR$2-INT($Q157)<1,1,BR$2-INT($Q157))))","v":16107.741599130279},{"$f":"IF(BS$11=\"\",0,BS151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BS$2-INT($Q157)<1,1,BS$2-INT($Q157))))","v":23418.708881363968},{"$f":"IF(BT$11=\"\",0,BT151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BT$2-INT($Q157)<1,1,BT$2-INT($Q157))))","v":22433.046890213478},{"$f":"IF(BU$11=\"\",0,BU151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BU$2-INT($Q157)<1,1,BU$2-INT($Q157))))","v":20262.221127829351},{"$f":"IF(BV$11=\"\",0,BV151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BV$2-INT($Q157)<1,1,BV$2-INT($Q157))))","v":23518.902525997099},{"$f":"IF(BW$11=\"\",0,BW151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BW$2-INT($Q157)<1,1,BW$2-INT($Q157))))","v":24857.054486533976},{"$f":"IF(BX$11=\"\",0,BX151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BX$2-INT($Q157)<1,1,BX$2-INT($Q157))))","v":26969.658020128889},{"$f":"IF(BY$11=\"\",0,BY151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BY$2-INT($Q157)<1,1,BY$2-INT($Q157))))","v":27187.34569430909},{"$f":"IF(BZ$11=\"\",0,BZ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(BZ$2-INT($Q157)<1,1,BZ$2-INT($Q157))))","v":25948.290328529274},{"$f":"IF(CA$11=\"\",0,CA151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CA$2-INT($Q157)<1,1,CA$2-INT($Q157))))","v":20471.96726048573},{"$f":"IF(CB$11=\"\",0,CB151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CB$2-INT($Q157)<1,1,CB$2-INT($Q157))))","v":30074.135148207111},{"$f":"IF(CC$11=\"\",0,CC151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CC$2-INT($Q157)<1,1,CC$2-INT($Q157))))","v":15244.184482410432},{"$f":"IF(CD$11=\"\",0,CD151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CD$2-INT($Q157)<1,1,CD$2-INT($Q157))))","v":21655.763901542454},{"$f":"IF(CE$11=\"\",0,CE151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CE$2-INT($Q157)<1,1,CE$2-INT($Q157))))","v":31351.039390245831},{"$f":"IF(CF$11=\"\",0,CF151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CF$2-INT($Q157)<1,1,CF$2-INT($Q157))))","v":29463.318123221256},{"$f":"IF(CG$11=\"\",0,CG151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CG$2-INT($Q157)<1,1,CG$2-INT($Q157))))","v":26530.944774419735},{"$f":"IF(CH$11=\"\",0,CH151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CH$2-INT($Q157)<1,1,CH$2-INT($Q157))))","v":30231.307619223153},{"$f":"IF(CI$11=\"\",0,CI151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CI$2-INT($Q157)<1,1,CI$2-INT($Q157))))","v":32517.700812442654},{"$f":"IF(CJ$11=\"\",0,CJ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CJ$2-INT($Q157)<1,1,CJ$2-INT($Q157))))","v":34655.819581051794},{"$f":"IF(CK$11=\"\",0,CK151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CK$2-INT($Q157)<1,1,CK$2-INT($Q157))))","v":35509.141243276121},{"$f":"IF(CL$11=\"\",0,CL151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CL$2-INT($Q157)<1,1,CL$2-INT($Q157))))","v":32949.631100535029},{"$f":"IF(CM$11=\"\",0,CM151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CM$2-INT($Q157)<1,1,CM$2-INT($Q157))))","v":26242.735774435427},{"$f":"IF(CN$11=\"\",0,CN151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CN$2-INT($Q157)<1,1,CN$2-INT($Q157))))","v":37508.97493077031},{"$f":"IF(CO$11=\"\",0,CO151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CO$2-INT($Q157)<1,1,CO$2-INT($Q157))))","v":19193.94812143068},{"$f":"IF(CP$11=\"\",0,CP151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CP$2-INT($Q157)<1,1,CP$2-INT($Q157))))","v":26871.527370002954},{"$f":"IF(CQ$11=\"\",0,CQ151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CQ$2-INT($Q157)<1,1,CQ$2-INT($Q157))))","v":39266.817554952417},{"$f":"IF(CR$11=\"\",0,CR151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CR$2-INT($Q157)<1,1,CR$2-INT($Q157))))","v":36400.339873440898},{"$f":"IF(CS$11=\"\",0,CS151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CS$2-INT($Q157)<1,1,CS$2-INT($Q157))))","v":33080.088826443825},{"$f":"IF(CT$11=\"\",0,CT151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CT$2-INT($Q157)<1,1,CT$2-INT($Q157))))","v":37417.668714391119},{"$f":"IF(CU$11=\"\",0,CU151*SUMIFS($Z$379:$CV$379,$Z$2:$CV$2,IF(CU$2-INT($Q157)<1,1,CU$2-INT($Q157))))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X169-SUM($Z171:$CV171)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CT$15)","v":2.0000000000000018E-3},{"$f":"SUMIFS($Z169:$CV169,$Z$2:$CV$2,CU$15)","v":8.0000000000000071E-3}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z178:$CV178)","v":266999829.50783876},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA179:AA182))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB179:AB182))","v":0},0,0,0,3580.038,7530.8656499999997,17767.21716,61543.410389999997,88820.479756799992,130174.12702799999,200117.3221278,291186.53334540001,388708.76305800001,482328.32759100001,562984.57565846085,542539.63707520487,799513.82035232394,628439.79234365991,728586.16930677602,1165429.9953089638,1354124.707111242,1367141.6743111908,1593966.0638234324,1878464.5721571313,2152296.8813289437,2392581.7587056616,2436805.6726450683,2168646.6317771701,2789333.1992332782,2083518.4987138535,2187550.106621739,3273398.0023938213,3545332.563207956,3335797.7248681779,3667702.1534607974,4113187.7833739524,4455625.3649838893,4681646.0266899848,4557522.1352579733,3876795.8112750617,4803099.8027935941,3488171.9460231811,3558105.1536895824,5169238.4693928231,5535358.6760400282,5093266.2053228682,5489853.8648684006,5955918.9911097381,6413839.4748506779,6605301.4735410819,6409974.4897446241,5385854.0226160912,6622701.2837816589,4796074.5443906737,4805601.9250610257,6926875.9153448232,7313417.1869406532,6675591.3519723192,7092176.7474185778,7752312.396379279,8283863.0672972323,8585550.8711020332,8211556.0882732496,6881175.0568214925,{"$f":"IF(CN$11=\"\",0,SUM(CN179:CN182))","v":8311801.7893996602},6012626.6142371995,5983352.480631331,8657416.0558403321,9074369.3651443888,8298909.0147878276,8795786.7769296058,0]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"H184","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$18","v":"Транспортные расходы"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",5,null,{"$f":"IF(G187<>0,1,IF(OR($Q187=\"\",$Q187=0),0,IF($R187=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H187))),$Q187)=1,0,1),0)))","v":0},{"$f":"IF($X187=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z187:$CV187)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"Prdction!$H$74","v":"ФОТ сотрудников производства на поток"},null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z194:$CV194)","v":52474894.429875404},null,null,{"$f":"IF(AA$11=\"\",0,AA192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":0},{"$f":"IF(AF$11=\"\",0,AF192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":984.375},{"$f":"IF(AG$11=\"\",0,AG192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":1648.8281250000002},{"$f":"IF(AH$11=\"\",0,AH192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":4178.671875},{"$f":"IF(AI$11=\"\",0,AI192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":15131.25},{"$f":"IF(AJ$11=\"\",0,AJ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":17415},{"$f":"IF(AK$11=\"\",0,AK192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":27286.875},{"$f":"IF(AL$11=\"\",0,AL192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":41727.65625},{"$f":"IF(AM$11=\"\",0,AM192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":61645.5},{"$f":"IF(AN$11=\"\",0,AN192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":80460.703125},{"$f":"IF(AO$11=\"\",0,AO192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":98138.8828125},{"$f":"IF(AP$11=\"\",0,AP192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":109456.24921874999},{"$f":"IF(AQ$11=\"\",0,AQ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":109456.24921874999},{"$f":"IF(AR$11=\"\",0,AR192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":171466.03125},{"$f":"IF(AS$11=\"\",0,AS192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":171466.03125},{"$f":"IF(AT$11=\"\",0,AT192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":171466.03125},{"$f":"IF(AU$11=\"\",0,AU192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":245075.625},{"$f":"IF(AV$11=\"\",0,AV192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":248986.40625000003},{"$f":"IF(AW$11=\"\",0,AW192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":248986.40625000003},{"$f":"IF(AX$11=\"\",0,AX192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":306996.328125},{"$f":"IF(AY$11=\"\",0,AY192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":365945.85140624997},{"$f":"IF(AZ$11=\"\",0,AZ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":417729.375},{"$f":"IF(BA$11=\"\",0,BA192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":459681.33937499998},{"$f":"IF(BB$11=\"\",0,BB192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":459681.33937499998},{"$f":"IF(BC$11=\"\",0,BC192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":459681.33937499998},{"$f":"IF(BD$11=\"\",0,BD192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":562920.17062500003},{"$f":"IF(BE$11=\"\",0,BE192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":562920.17062500003},{"$f":"IF(BF$11=\"\",0,BF192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":562920.17062500003},{"$f":"IF(BG$11=\"\",0,BG192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":660280.95281249995},{"$f":"IF(BH$11=\"\",0,BH192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":660280.95281249995},{"$f":"IF(BI$11=\"\",0,BI192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":660280.95281249995},{"$f":"IF(BJ$11=\"\",0,BJ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":676560.46331249992},{"$f":"IF(BK$11=\"\",0,BK192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":767395.53687937488},{"$f":"IF(BL$11=\"\",0,BL192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":825917.21431874996},{"$f":"IF(BM$11=\"\",0,BM192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":859416.12641250016},{"$f":"IF(BN$11=\"\",0,BN192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":859416.12641250016},{"$f":"IF(BO$11=\"\",0,BO192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":859416.12641250016},{"$f":"IF(BP$11=\"\",0,BP192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":935480.16992812511},{"$f":"IF(BQ$11=\"\",0,BQ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":935480.16992812511},{"$f":"IF(BR$11=\"\",0,BR192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":935480.16992812511},{"$f":"IF(BS$11=\"\",0,BS192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":1004598.56745},{"$f":"IF(BT$11=\"\",0,BT192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":1004598.56745},{"$f":"IF(BU$11=\"\",0,BU192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":1004598.56745},{"$f":"IF(BV$11=\"\",0,BV192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":1004598.56745},{"$f":"IF(BW$11=\"\",0,BW192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":1066299.6604424345},{"$f":"IF(BX$11=\"\",0,BX192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":1156924.5746591249},{"$f":"IF(BY$11=\"\",0,BY192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":1166262.7805670938},{"$f":"IF(BZ$11=\"\",0,BZ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":1166262.7805670938},{"$f":"IF(CA$11=\"\",0,CA192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":1166262.7805670938},{"$f":"IF(CB$11=\"\",0,CB192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":1252522.4792084999},{"$f":"IF(CC$11=\"\",0,CC192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":1252522.4792084999},{"$f":"IF(CD$11=\"\",0,CD192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":1252522.4792084999},{"$f":"IF(CE$11=\"\",0,CE192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":1305702.770481},{"$f":"IF(CF$11=\"\",0,CF192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":1305702.770481},{"$f":"IF(CG$11=\"\",0,CG192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":1305702.770481},{"$f":"IF(CH$11=\"\",0,CH192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":1305702.770481},{"$f":"IF(CI$11=\"\",0,CI192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":1354291.6874930987},{"$f":"IF(CJ$11=\"\",0,CJ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CJ$2-1)/12)))","v":1443339.695281286},{"$f":"IF(CK$11=\"\",0,CK192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CK$2-1)/12)))","v":1478878.6911215454},{"$f":"IF(CL$11=\"\",0,CL192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CL$2-1)/12)))","v":1478878.6911215454},{"$f":"IF(CM$11=\"\",0,CM192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CM$2-1)/12)))","v":1478878.6911215454},{"$f":"IF(CN$11=\"\",0,CN192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CN$2-1)/12)))","v":1516667.4032122432},{"$f":"IF(CO$11=\"\",0,CO192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CO$2-1)/12)))","v":1516667.4032122432},{"$f":"IF(CP$11=\"\",0,CP192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CP$2-1)/12)))","v":1516667.4032122432},{"$f":"IF(CQ$11=\"\",0,CQ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CQ$2-1)/12)))","v":1587745.3948927619},{"$f":"IF(CR$11=\"\",0,CR192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CR$2-1)/12)))","v":1587745.3948927619},{"$f":"IF(CS$11=\"\",0,CS192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CS$2-1)/12)))","v":1587745.3948927619},{"$f":"IF(CT$11=\"\",0,CT192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CT$2-1)/12)))","v":1587745.3948927619},{"$f":"IF(CU$11=\"\",0,CU192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"K136","v":2},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z196:$CV196)","v":110485.35412499998},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA137:AA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA137:AB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA137:AC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA137:AD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA137:AE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA137:AF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.3625000000000003},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA137:AG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4.2196875000000009},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA137:AH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10.468499999999999},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA137:AI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37.429312500000002},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA137:AJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":45.831000000000003},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA137:AK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":70.132500000000007},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA137:AL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":107.422875},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA137:AM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":154.76737499999999},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA137:AN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":203.44125000000003},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA137:AO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249.50437500000004},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA137:AP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":280.45181249999996},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA137:AQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":256.50843750000001},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA137:AR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424.88475000000005},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA137:AS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":264.07125000000002},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA137:AT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":383.4615},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA137:AU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":610.94475000000011},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA137:AV137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":643.61250000000007},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA137:AW137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641.45249999999999},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA137:AX137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":779.44125000000008},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA137:AY137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":907.33500000000004},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA137:AZ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1036.9837500000001},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA137:BA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1144.905},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA137:BB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1111.6020000000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA137:BC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":955.31400000000008},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA137:BD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1367.3040000000001},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA137:BE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":817.33875},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA137:BF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1068.0524999999998},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA137:BG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1604.0362499999999},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA137:BH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1562.6100000000001},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA137:BI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1455.5025000000001},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA137:BJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1675.0155},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA137:BK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1855.521},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA137:BL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2001.2684999999999},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA137:BM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2089.125},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA137:BN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1943.1097500000001},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA137:BO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1592.2845000000002},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA137:BP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2210.1532500000003},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA137:BQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1275.5212500000002},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA137:BR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1633.9815000000001},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA137:BS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2375.06475},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA137:BT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2297.1734999999999},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA137:BU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2081.4435000000003},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA137:BV137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2357.2777500000002},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA137:BW137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2512.7820000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA137:BX137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2719.6282499999998},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA137:BY137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2761.0125000000003},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA137:BZ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2580.7522500000005},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA137:CA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2074.1332500000003},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA137:CB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2872.8495000000003},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA137:CC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1650.57375},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA137:CD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2073.6405},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA137:CE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2997.9307499999995},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA137:CF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2849.7427500000003},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA137:CG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2569.8127499999996},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA137:CH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2860.77225},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA137:CI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3093.3596250000001},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA137:CJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3299.6163750000001},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA137:CK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3393.6750000000002},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA137:CL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3098.41725},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA137:CM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2503.2645000000002},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA137:CN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3383.9857499999998},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA137:CO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1955.6137500000002},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA137:CP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2427.9569999999999},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA137:CQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3536.98425},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA137:CR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3323.5702500000002},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA137:CS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3017.2027499999999},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA137:CT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3339.7455},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA137:CU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":207}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H212","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I213=\"\",$I213=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I213)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I213)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z213:$CV213)","v":43216.980097500011},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA151:AA151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA151:AB151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA151:AC151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA151:AD151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA151:AE151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA151:AF151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.51975000000000005},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA151:AG151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.39033125},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA151:AH151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.0769200000000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA151:AI151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10.195638750000001},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA151:AJ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17.184419999999999},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA151:AK151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23.602589999999999},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA151:AL151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36.4396725},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA151:AM151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53.633002500000003},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA151:AN151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":72.846675000000005},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA151:AO151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":91.553962500000011},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA151:AP151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":106.41769875},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA151:AQ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":106.30706625000001},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA151:AR151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":138.094605},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA151:AS151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":136.22647500000002},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA151:AT151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127.32093},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA151:AU151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":204.62260500000002},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA151:AV151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":253.26675},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA151:AW151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":254.57355000000001},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA151:AX151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":284.310675},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA151:AY151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":339.50069999999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA151:AZ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":390.02782500000001},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA151:BA151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436.67910000000006},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA151:BB151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":447.91164000000003},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA151:BC151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":404.95356000000004},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA151:BD151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":465.98112000000003},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA151:BE151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":428.84572500000002},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA151:BF151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":367.13654999999994},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA151:BG151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":547.06657500000006},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA151:BH151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":635.87699999999995},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA151:BI151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":593.33174999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA151:BJ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":622.78820999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA151:BK151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":707.51934000000006},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA151:BL151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":769.88043000000005},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA151:BM151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":814.34430000000009},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA151:BN151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":796.60894500000018},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA151:BO151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":689.27463000000012},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA151:BP151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":759.95023500000002},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA151:BQ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":682.40947500000004},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA151:BR151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":564.26733000000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA151:BS151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":819.29380500000002},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA151:BT151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":936.85977000000003},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA151:BU151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":859.20020999999997},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA151:BV151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":881.05198500000006},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA151:BW151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":973.51848000000007},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA151:BX151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1042.9615349999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA151:BY151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1089.85635},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA151:BZ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1054.0930950000002},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA151:CA151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":906.9533550000001},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA151:CB151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":987.56360999999993},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA151:CC151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":885.42382500000008},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA151:CD151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":720.94670999999994},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA151:CE151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1035.6404849999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA151:CF151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1171.417005},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA151:CG151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1062.144765},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA151:CH151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1076.7126149999999},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA151:CI151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1190.2742775000002},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA151:CJ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1274.2020225000001},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA151:CK151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1330.9460999999999},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA151:CL151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1280.377395},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA151:CM151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1090.10583},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA151:CN151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1174.0721850000002},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA151:CO151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1044.2594250000002},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA151:CP151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":848.35673999999995},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA151:CQ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1218.0252149999999},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA151:CR151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1373.9858549999999},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA151:CS151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1242.304965},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA151:CT151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1260.4947299999999},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA151:CU151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H221","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z222:$CV222)","v":113185428.53052972},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA162:AA162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA162:AB162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA162:AC162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA162:AD162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA162:AE162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA162:AF162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1091.4749999999999},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA162:AG162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2919.6956250000003},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA162:AH162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6461.5319999999992},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA162:AI162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21410.841374999996},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA162:AJ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36666.574559999994},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA162:AK162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51052.402169999994},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA162:AL162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":78819.0116175},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA162:AM162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":116008.1844075},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA162:AN162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":157567.35802499999},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA162:AO162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":198031.22088750001},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA162:AP162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":233822.43507026247},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA162:AQ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":236840.44982771247},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA162:AR162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":307659.58953344997},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA162:AS162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":303497.60138774995},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA162:AT162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283657.02673769993},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA162:AU162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":455876.65545344993},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA162:AV162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":572781.21198952501},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA162:AW162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":584176.722298785},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA162:AX162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":652415.29701752251},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA162:AY162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":779061.32095869002},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA162:AZ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":895007.26377042755},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA162:BA162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1002059.19010197},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA162:BB162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1042920.2782600925},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA162:BC162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":957135.47878381342},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA162:BD162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1101378.2972927007},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA162:BE162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1013606.2473985079},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA162:BF162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":867752.38514581136},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA162:BG162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1293029.3246199538},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA162:BH162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1524725.8451634187},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA162:BI162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1444451.6419915026},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA162:BJ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1516162.6738286782},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA162:BK162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1722438.5386484782},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA162:BL162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1874255.0879008649},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA162:BM162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1982501.2925423607},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA162:BN162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1967176.150479916},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA162:BO162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1728362.9052704207},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA162:BP162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1905582.6790339565},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA162:BQ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1711148.4616734884},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA162:BR162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1414905.8726098528},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA162:BS162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2054387.2637236882},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA162:BT162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2383145.0062277378},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA162:BU162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2219086.5552377761},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA162:BV162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2275523.9019076293},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA162:BW162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2514340.3657263024},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA162:BX162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2693693.3825338017},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA162:BY162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2814810.2680579135},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA162:BZ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2761724.6822870234},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA162:CA162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2412692.8881890546},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA162:CB162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2627133.6726918099},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA162:CC162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2355419.6628013463},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA162:CD162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1917874.817255951},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA162:CE162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2755028.6010906957},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA162:CF162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3160826.2317624516},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA162:CG162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2910301.8141048905},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA162:CH162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2950218.0681595886},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA162:CI162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3261379.71323583},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA162:CJ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3491343.7224518736},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA162:CK162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3646823.8388444427},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA162:CL162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3558144.6925695837},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA162:CM162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3076523.2683265889},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA162:CN162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3313495.1639030678},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA162:CO162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2947134.4256381458},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA162:CP162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2394253.0886672628},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA162:CQ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3437540.4774745549},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA162:CR162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3932800.5073407418},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA162:CS162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3611245.2816765076},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA162:CT162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3664120.9481848953},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA162:CU162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"I230","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q230)=0,Q230=0,Q230=\"\"),1,SUMIFS($2:$2,$11:$11,Q230))","v":6},null,{"$f":"IF(G231<>0,1,IF(OR($Q231=\"\",$Q231=0),0,IF($R231=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H231))),$Q231)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q231-IF(OR(SUMIFS($2:$2,$11:$11,Q230)=0,Q230=0,Q230=\"\"),1,SUMIFS($2:$2,$11:$11,Q230)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$282","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$282","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G234<>0,1,IF(OR($Q234=\"\",$Q234=0),0,IF($R234=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H234))),$Q234)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q240","v":0},null,{"$f":"IF(G243<>0,1,IF(OR($Q243=\"\",$Q243=0),0,IF($R243=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H243))),$Q243)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q243-(100%-Q240))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},{"$f":"H247","v":"Прочие производственные расходы"},{"$f":"I248","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X249=100%,AA249>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z249:$CV249)","v":1},"*",null,{"$f":"100%-SUM($AB249:$CV249)","v":1}]
[{"$f":"ROW()","v":254},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z258:$CV258)","v":56884718.554375127},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":371.28},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1842.7197600000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":3302.6041439999995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":17263.100159999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":17085.551616000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":31598.911296000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":42634.365551999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":70032.336998399987},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":87334.17235199998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":116514.19624319997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":124654.2171768},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":120562.79215679999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":202817.82326399995},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":116722.70938252799},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":185352.71848773115},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":297883.29291263997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":297705.26465855993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":297791.40078950394},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":363357.57675167994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":433414.63487259636},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":488497.30407935998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":538708.71682566137},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":515215.51916666562},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":440283.25403900002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":660207.79539205623},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":362948.89875914878},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":530531.40600377158},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":796734.20862818148},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":752108.02217043017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":695241.48363491078},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":817257.53034613293},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":916464.64866517694},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":992629.17891556583},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1026829.2000077233},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":949073.72659369104},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":762217.82365738577},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1114287.0996179567},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":585259.74024130113},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":844005.53534376482},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1229270.396566811},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1143203.3861054594},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1030325.6110658771},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1190942.1651364162},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1298959.5316161483},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1403557.6550554514},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1418355.4318392586},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1315029.9723182202},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1035539.1172926683},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1515735.961023327},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":785815.83267868788},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1121465.3324247012},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1620737.349750228},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1487732.1916841692},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1337410.1422987732},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1521440.6284880706},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1672323.6413225709},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1779526.6720515718},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1817898.6660019348},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1654348.4685791833},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1313694.2405610003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1883223.328719168},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":984419.24782790348},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1378186.946959065},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":2008322.8912532981},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1815420.7420075662},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1645432.8274141888},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1859657.415671085},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0}]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X262-SUM($Z266:$CV266))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CT$15)","v":0.3},{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CU$15)","v":0.7}]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X263-SUM($Z267:$CV267))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CT$15)","v":0.3},{"$f":"SUMIFS($Z263:$CV263,$Z$2:$CV$2,CU$15)","v":0.7}]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":278},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":285}]
[{"$f":"ROW()","v":293},null,null,null,null,null,{"$f":"IF($R293=\"^\",IF(COUNTIF(Lists!$13:$13,H293)=1,0,1),0)","v":0},{"$f":"H292","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I293=\"\",$I293=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I293)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I293)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z293:$CV293)","v":4665.5475767999988},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA269:AA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA269:AB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA269:AC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA269:AD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA269:AE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA269:AF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.6382499999999998E-2},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA269:AG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.14656950000000002},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA269:AH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.30862754999999997},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA269:AI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.3306639499999997},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.7644472999999998},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA269:AK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.7545264999999999},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA269:AL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4.0231322999999994},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA269:AM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.1350398999999998},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA269:AN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8.1256229999999992},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA269:AO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10.552558499999998},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA269:AP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.95004745},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.80849725},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA269:AR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17.2945773},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA269:AS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.637794499999998},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA269:AT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15.634555199999998},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA269:AU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25.053405299999998},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA269:AV269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28.213515000000001},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA269:AW269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28.185596999999994},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA269:AX269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32.590997999999999},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA269:AY269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":38.4099705},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AZ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43.732804499999993},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA269:BA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48.537818999999992},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA269:BB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48.286052099999999},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA269:BC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42.698086199999999},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA269:BD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54.844643699999999},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA269:BE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":41.127223499999992},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA269:BF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43.210827000000002},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA269:BG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":64.529041499999991},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA269:BH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":68.649767999999995},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA269:BI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63.825596999999995},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":69.991079400000004},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA269:BK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":78.181359299999997},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA269:BL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84.88316429999999},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA269:BM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":89.016839999999988},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA269:BN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84.889846799999987},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA269:BO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":71.369337599999994},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA269:BP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88.056876599999981},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":64.062454499999973},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA269:BR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":65.283451199999988},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA269:BS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":94.864146299999987},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA269:BT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":99.31825529999999},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA269:BU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90.330738300000007},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA269:BV269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":97.067054699999986},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA269:BW269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105.64915185},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA269:BX269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":113.68909034999999},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA269:BY269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":117.13531499999998},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BZ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":111.20909579999999},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA269:CA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92.394561600000003},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA269:CB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":113.2917786},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA269:CC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":81.926558999999983},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA269:CD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":82.272029399999994},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA269:CE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":118.56204359999998},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA269:CF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122.74166519999997},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA269:CG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":110.93650919999999},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA269:CH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":117.6929028},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA269:CI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":128.40716295000001},{"$f":"IF(CJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:CJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":137.00626334999995},{"$f":"IF(CK$11=\"\",0,$Q287*SUMPRODUCT($AA269:CK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141.70166999999998},{"$f":"IF(CL$11=\"\",0,$Q287*SUMPRODUCT($AA269:CL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":133.14952529999997},{"$f":"IF(CM$11=\"\",0,$Q287*SUMPRODUCT($AA269:CM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":110.52047159999999},{"$f":"IF(CN$11=\"\",0,$Q287*SUMPRODUCT($AA269:CN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":133.6316751},{"$f":"IF(CO$11=\"\",0,$Q287*SUMPRODUCT($AA269:CO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":96.596428499999988},{"$f":"IF(CP$11=\"\",0,$Q287*SUMPRODUCT($AA269:CP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":96.022713600000003},{"$f":"IF(CQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:CQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":138.69445589999998},{"$f":"IF(CR$11=\"\",0,$Q287*SUMPRODUCT($AA269:CR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":142.40558970000001},{"$f":"IF(CS$11=\"\",0,$Q287*SUMPRODUCT($AA269:CS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":128.82288869999996},{"$f":"IF(CT$11=\"\",0,$Q287*SUMPRODUCT($AA269:CT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":136.3750344},{"$f":"IF(CU$11=\"\",0,$Q287*SUMPRODUCT($AA269:CU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":297}]
[{"$f":"ROW()","v":302},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z320:$CV320)","v":5141605.9101618221},null,null,{"$f":"IF(AA$11=\"\",0,AA318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":0},{"$f":"IF(AF$11=\"\",0,AF318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":41.34375},{"$f":"IF(AG$11=\"\",0,AG318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":153.43125000000001},{"$f":"IF(AH$11=\"\",0,AH318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":303.46312499999999},{"$f":"IF(AI$11=\"\",0,AI318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":1421.0306249999996},{"$f":"IF(AJ$11=\"\",0,AJ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":1564.0537499999998},{"$f":"IF(AK$11=\"\",0,AK318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":2682.6187500000001},{"$f":"IF(AL$11=\"\",0,AL318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":3769.8412499999999},{"$f":"IF(AM$11=\"\",0,AM318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":6039.8800874999997},{"$f":"IF(AN$11=\"\",0,AN318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":7720.0173749999994},{"$f":"IF(AO$11=\"\",0,AO318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":10099.452562500001},{"$f":"IF(AP$11=\"\",0,AP318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":11031.016106249999},{"$f":"IF(AQ$11=\"\",0,AQ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":11031.016106249999},{"$f":"IF(AR$11=\"\",0,AR318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":17214.857362499999},{"$f":"IF(AS$11=\"\",0,AS318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":17214.857362499999},{"$f":"IF(AT$11=\"\",0,AT318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":17214.857362499999},{"$f":"IF(AU$11=\"\",0,AU318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":24744.260362500001},{"$f":"IF(AV$11=\"\",0,AV318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":25676.161875000002},{"$f":"IF(AW$11=\"\",0,AW318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":25676.161875000002},{"$f":"IF(AX$11=\"\",0,AX318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":30816.801750000002},{"$f":"IF(AY$11=\"\",0,AY318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":37068.051549374992},{"$f":"IF(AZ$11=\"\",0,AZ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":41981.662944375006},{"$f":"IF(BA$11=\"\",0,BA318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":46381.606451249994},{"$f":"IF(BB$11=\"\",0,BB318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":46381.606451249994},{"$f":"IF(BC$11=\"\",0,BC318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":46381.606451249994},{"$f":"IF(BD$11=\"\",0,BD318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":55240.727490374993},{"$f":"IF(BE$11=\"\",0,BE318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":55240.727490374993},{"$f":"IF(BF$11=\"\",0,BF318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":55240.727490374993},{"$f":"IF(BG$11=\"\",0,BG318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":65003.28577312499},{"$f":"IF(BH$11=\"\",0,BH318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":65003.28577312499},{"$f":"IF(BI$11=\"\",0,BI318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":65003.28577312499},{"$f":"IF(BJ$11=\"\",0,BJ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":67682.574135749979},{"$f":"IF(BK$11=\"\",0,BK318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":76860.235823726238},{"$f":"IF(BL$11=\"\",0,BL318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":83249.041797363709},{"$f":"IF(BM$11=\"\",0,BM318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":86568.564757499989},{"$f":"IF(BN$11=\"\",0,BN318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":86568.564757499989},{"$f":"IF(BO$11=\"\",0,BO318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":86568.564757499989},{"$f":"IF(BP$11=\"\",0,BP318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":90992.396257927481},{"$f":"IF(BQ$11=\"\",0,BQ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":90992.396257927481},{"$f":"IF(BR$11=\"\",0,BR318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":90992.396257927481},{"$f":"IF(BS$11=\"\",0,BS318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":97953.076809288716},{"$f":"IF(BT$11=\"\",0,BT318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":97953.076809288716},{"$f":"IF(BU$11=\"\",0,BU318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":97953.076809288716},{"$f":"IF(BV$11=\"\",0,BV318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":97953.076809288716},{"$f":"IF(BW$11=\"\",0,BW318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":106366.29942631177},{"$f":"IF(BX$11=\"\",0,BX318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":114835.11308842609},{"$f":"IF(BY$11=\"\",0,BY318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":116755.8522584606},{"$f":"IF(BZ$11=\"\",0,BZ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":116755.8522584606},{"$f":"IF(CA$11=\"\",0,CA318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":116755.8522584606},{"$f":"IF(CB$11=\"\",0,CB318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":120602.44181541304},{"$f":"IF(CC$11=\"\",0,CC318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":120602.44181541304},{"$f":"IF(CD$11=\"\",0,CD318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":120602.44181541304},{"$f":"IF(CE$11=\"\",0,CE318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":125954.44723986491},{"$f":"IF(CF$11=\"\",0,CF318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":125954.44723986491},{"$f":"IF(CG$11=\"\",0,CG318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":125954.44723986491},{"$f":"IF(CH$11=\"\",0,CH318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":125954.44723986491},{"$f":"IF(CI$11=\"\",0,CI318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":133403.61553024838},{"$f":"IF(CJ$11=\"\",0,CJ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CJ$2-1)/12)))","v":142108.508914056},{"$f":"IF(CK$11=\"\",0,CK318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CK$2-1)/12)))","v":145822.04271175191},{"$f":"IF(CL$11=\"\",0,CL318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CL$2-1)/12)))","v":145822.04271175191},{"$f":"IF(CM$11=\"\",0,CM318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CM$2-1)/12)))","v":145822.04271175191},{"$f":"IF(CN$11=\"\",0,CN318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CN$2-1)/12)))","v":146015.61394940072},{"$f":"IF(CO$11=\"\",0,CO318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CO$2-1)/12)))","v":146015.61394940072},{"$f":"IF(CP$11=\"\",0,CP318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CP$2-1)/12)))","v":146015.61394940072},{"$f":"IF(CQ$11=\"\",0,CQ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CQ$2-1)/12)))","v":151964.49841811566},{"$f":"IF(CR$11=\"\",0,CR318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CR$2-1)/12)))","v":151964.49841811566},{"$f":"IF(CS$11=\"\",0,CS318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CS$2-1)/12)))","v":151964.49841811566},{"$f":"IF(CT$11=\"\",0,CT318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CT$2-1)/12)))","v":151964.49841811566},{"$f":"IF(CU$11=\"\",0,CU318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,{"$f":"IF($R326=\"^\",IF(COUNTIF(Lists!$13:$13,H326)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z326:$CV326)","v":945.38865600000076},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA257:AA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA257:AB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA257:AC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA257:AD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA257:AE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA257:AF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8.4000000000000082E-3},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA257:AG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.2340000000000028E-2},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA257:AH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.5856000000000053E-2},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA257:AI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.29681400000000024},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA257:AJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.35697600000000029},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA257:AK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.58482000000000056},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA257:AL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.83721600000000063},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA257:AM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.2898680000000011},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA257:AN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.6773600000000015},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA257:AO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.1865200000000016},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA257:AP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.4310440000000022},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA257:AQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.3742300000000021},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA257:AR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.6570360000000028},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA257:AS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.5796400000000022},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA257:AT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.2913240000000021},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA257:AU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5.276196000000005},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA257:AV257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5.6988000000000048},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA257:AW257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5.6936400000000047},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA257:AX257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.7113600000000062},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA257:AY257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7.8729600000000062},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA257:AZ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8.9399400000000071},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA257:BA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9.8992800000000081},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA257:BB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9.7073520000000073},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA257:BC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8.4849240000000066},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA257:BD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.490684000000011},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA257:BE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7.7365200000000067},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA257:BF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9.0347400000000064},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA257:BG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.52058000000001},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA257:BH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.779960000000012},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA257:BI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12.792840000000009},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA257:BJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.360928000000012},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA257:BK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15.935736000000013},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA257:BL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17.280876000000013},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA257:BM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18.045600000000015},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA257:BN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17.003616000000015},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA257:BO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.090352000000012},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA257:BP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18.411312000000013},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA257:BQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.982840000000008},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA257:BR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.634844000000008},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA257:BS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19.826916000000018},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA257:BT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19.908936000000018},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA257:BU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18.055836000000014},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA257:BV257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19.886544000000015},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA257:BW257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21.47221200000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA257:BX257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23.144262000000019},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA257:BY257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23.687400000000018},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA257:BZ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22.285296000000017},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA257:CA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18.200232000000018},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA257:CB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23.689752000000016},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA257:CC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15.301680000000012},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA257:CD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17.165928000000015},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA257:CE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24.765552000000017},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA257:CF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24.568224000000015},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA257:CG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22.168464000000018},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA257:CH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24.07545600000002},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA257:CI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26.12186400000002},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA257:CJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27.84862200000002},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA257:CK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28.689000000000021},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA257:CL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26.625336000000019},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA257:CM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21.791532000000018},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA257:CN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27.892932000000023},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA257:CO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18.061320000000016},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA257:CP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20.004732000000015},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA257:CQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28.990788000000023},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA257:CR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28.459464000000022},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA257:CS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25.765404000000022},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA257:CT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27.879648000000024},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA257:CU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":338},null,null,null,null,null,{"$f":"IF($R338=\"^\",IF(COUNTIF(Lists!$13:$13,H338)=1,0,1),0)","v":0},{"$f":"H336","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,{"$f":"K256","v":3},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z338:$CV338)","v":74.209048409999966},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z337:AA337)=0,0,IF(MAX($Z338:Z338)>IF(Macro!$Q$20=0,0,AA337/Macro!$Q$20),MAX($Z338:Z338),IF(Macro!$Q$20=0,0,AA337/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z337:AB337)=0,0,IF(MAX($Z338:AA338)>IF(Macro!$Q$20=0,0,AB337/Macro!$Q$20),MAX($Z338:AA338),IF(Macro!$Q$20=0,0,AB337/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z337:AC337)=0,0,IF(MAX($Z338:AB338)>IF(Macro!$Q$20=0,0,AC337/Macro!$Q$20),MAX($Z338:AB338),IF(Macro!$Q$20=0,0,AC337/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z337:AD337)=0,0,IF(MAX($Z338:AC338)>IF(Macro!$Q$20=0,0,AD337/Macro!$Q$20),MAX($Z338:AC338),IF(Macro!$Q$20=0,0,AD337/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z337:AE337)=0,0,IF(MAX($Z338:AD338)>IF(Macro!$Q$20=0,0,AE337/Macro!$Q$20),MAX($Z338:AD338),IF(Macro!$Q$20=0,0,AE337/Macro!$Q$20))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z337:AF337)=0,0,IF(MAX($Z338:AE338)>IF(Macro!$Q$20=0,0,AF337/Macro!$Q$20),MAX($Z338:AE338),IF(Macro!$Q$20=0,0,AF337/Macro!$Q$20))))","v":3.8510937500000003E-4},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z337:AG337)=0,0,IF(MAX($Z338:AF338)>IF(Macro!$Q$20=0,0,AG337/Macro!$Q$20),MAX($Z338:AF338),IF(Macro!$Q$20=0,0,AG337/Macro!$Q$20))))","v":1.7669093750000003E-3},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z337:AH337)=0,0,IF(MAX($Z338:AG338)>IF(Macro!$Q$20=0,0,AH337/Macro!$Q$20),MAX($Z338:AG338),IF(Macro!$Q$20=0,0,AH337/Macro!$Q$20))))","v":4.0425153124999998E-3},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z337:AI337)=0,0,IF(MAX($Z338:AH338)>IF(Macro!$Q$20=0,0,AI337/Macro!$Q$20),MAX($Z338:AH338),IF(Macro!$Q$20=0,0,AI337/Macro!$Q$20))))","v":1.5580453437499999E-2},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z337:AJ337)=0,0,IF(MAX($Z338:AI338)>IF(Macro!$Q$20=0,0,AJ337/Macro!$Q$20),MAX($Z338:AI338),IF(Macro!$Q$20=0,0,AJ337/Macro!$Q$20))))","v":2.5916454374999998E-2},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z337:AK337)=0,0,IF(MAX($Z338:AJ338)>IF(Macro!$Q$20=0,0,AK337/Macro!$Q$20),MAX($Z338:AJ338),IF(Macro!$Q$20=0,0,AK337/Macro!$Q$20))))","v":3.6503578124999998E-2},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z337:AL337)=0,0,IF(MAX($Z338:AK338)>IF(Macro!$Q$20=0,0,AL337/Macro!$Q$20),MAX($Z338:AK338),IF(Macro!$Q$20=0,0,AL337/Macro!$Q$20))))","v":5.574944812499999E-2},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z337:AM337)=0,0,IF(MAX($Z338:AL338)>IF(Macro!$Q$20=0,0,AM337/Macro!$Q$20),MAX($Z338:AL338),IF(Macro!$Q$20=0,0,AM337/Macro!$Q$20))))","v":8.3123831874999998E-2},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z337:AN337)=0,0,IF(MAX($Z338:AM338)>IF(Macro!$Q$20=0,0,AN337/Macro!$Q$20),MAX($Z338:AM338),IF(Macro!$Q$20=0,0,AN337/Macro!$Q$20))))","v":0.11455023125000001},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z337:AO337)=0,0,IF(MAX($Z338:AN338)>IF(Macro!$Q$20=0,0,AO337/Macro!$Q$20),MAX($Z338:AN338),IF(Macro!$Q$20=0,0,AO337/Macro!$Q$20))))","v":0.14758994687499999},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z337:AP337)=0,0,IF(MAX($Z338:AO338)>IF(Macro!$Q$20=0,0,AP337/Macro!$Q$20),MAX($Z338:AO338),IF(Macro!$Q$20=0,0,AP337/Macro!$Q$20))))","v":0.17360523468749997},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z337:AQ337)=0,0,IF(MAX($Z338:AP338)>IF(Macro!$Q$20=0,0,AQ337/Macro!$Q$20),MAX($Z338:AP338),IF(Macro!$Q$20=0,0,AQ337/Macro!$Q$20))))","v":0.1755735078125},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z337:AR337)=0,0,IF(MAX($Z338:AQ338)>IF(Macro!$Q$20=0,0,AR337/Macro!$Q$20),MAX($Z338:AQ338),IF(Macro!$Q$20=0,0,AR337/Macro!$Q$20))))","v":0.23131977312499999},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z337:AS337)=0,0,IF(MAX($Z338:AR338)>IF(Macro!$Q$20=0,0,AS337/Macro!$Q$20),MAX($Z338:AR338),IF(Macro!$Q$20=0,0,AS337/Macro!$Q$20))))","v":0.23131977312499999},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z337:AT337)=0,0,IF(MAX($Z338:AS338)>IF(Macro!$Q$20=0,0,AT337/Macro!$Q$20),MAX($Z338:AS338),IF(Macro!$Q$20=0,0,AT337/Macro!$Q$20))))","v":0.23131977312499999},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z337:AU337)=0,0,IF(MAX($Z338:AT338)>IF(Macro!$Q$20=0,0,AU337/Macro!$Q$20),MAX($Z338:AT338),IF(Macro!$Q$20=0,0,AU337/Macro!$Q$20))))","v":0.338182910625},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z337:AV337)=0,0,IF(MAX($Z338:AU338)>IF(Macro!$Q$20=0,0,AV337/Macro!$Q$20),MAX($Z338:AU338),IF(Macro!$Q$20=0,0,AV337/Macro!$Q$20))))","v":0.41573240625000007},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z337:AW337)=0,0,IF(MAX($Z338:AV338)>IF(Macro!$Q$20=0,0,AW337/Macro!$Q$20),MAX($Z338:AV338),IF(Macro!$Q$20=0,0,AW337/Macro!$Q$20))))","v":0.41573240625000007},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z337:AX337)=0,0,IF(MAX($Z338:AW338)>IF(Macro!$Q$20=0,0,AX337/Macro!$Q$20),MAX($Z338:AW338),IF(Macro!$Q$20=0,0,AX337/Macro!$Q$20))))","v":0.46179726250000003},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z337:AY337)=0,0,IF(MAX($Z338:AX338)>IF(Macro!$Q$20=0,0,AY337/Macro!$Q$20),MAX($Z338:AX338),IF(Macro!$Q$20=0,0,AY337/Macro!$Q$20))))","v":0.54951830937500001},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z337:AZ337)=0,0,IF(MAX($Z338:AY338)>IF(Macro!$Q$20=0,0,AZ337/Macro!$Q$20),MAX($Z338:AY338),IF(Macro!$Q$20=0,0,AZ337/Macro!$Q$20))))","v":0.62912506562500004},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z337:BA337)=0,0,IF(MAX($Z338:AZ338)>IF(Macro!$Q$20=0,0,BA337/Macro!$Q$20),MAX($Z338:AZ338),IF(Macro!$Q$20=0,0,BA337/Macro!$Q$20))))","v":0.70153925625000002},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z337:BB337)=0,0,IF(MAX($Z338:BA338)>IF(Macro!$Q$20=0,0,BB337/Macro!$Q$20),MAX($Z338:BA338),IF(Macro!$Q$20=0,0,BB337/Macro!$Q$20))))","v":0.71809411187499994},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z337:BC337)=0,0,IF(MAX($Z338:BB338)>IF(Macro!$Q$20=0,0,BC337/Macro!$Q$20),MAX($Z338:BB338),IF(Macro!$Q$20=0,0,BC337/Macro!$Q$20))))","v":0.71809411187499994},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z337:BD337)=0,0,IF(MAX($Z338:BC338)>IF(Macro!$Q$20=0,0,BD337/Macro!$Q$20),MAX($Z338:BC338),IF(Macro!$Q$20=0,0,BD337/Macro!$Q$20))))","v":0.74886428312499986},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z337:BE337)=0,0,IF(MAX($Z338:BD338)>IF(Macro!$Q$20=0,0,BE337/Macro!$Q$20),MAX($Z338:BD338),IF(Macro!$Q$20=0,0,BE337/Macro!$Q$20))))","v":0.74886428312499986},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z337:BF337)=0,0,IF(MAX($Z338:BE338)>IF(Macro!$Q$20=0,0,BF337/Macro!$Q$20),MAX($Z338:BE338),IF(Macro!$Q$20=0,0,BF337/Macro!$Q$20))))","v":0.74886428312499986},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z337:BG337)=0,0,IF(MAX($Z338:BF338)>IF(Macro!$Q$20=0,0,BG337/Macro!$Q$20),MAX($Z338:BF338),IF(Macro!$Q$20=0,0,BG337/Macro!$Q$20))))","v":0.88097058437499987},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z337:BH337)=0,0,IF(MAX($Z338:BG338)>IF(Macro!$Q$20=0,0,BH337/Macro!$Q$20),MAX($Z338:BG338),IF(Macro!$Q$20=0,0,BH337/Macro!$Q$20))))","v":1.0239935124999999},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z337:BI337)=0,0,IF(MAX($Z338:BH338)>IF(Macro!$Q$20=0,0,BI337/Macro!$Q$20),MAX($Z338:BH338),IF(Macro!$Q$20=0,0,BI337/Macro!$Q$20))))","v":1.0239935124999999},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z337:BJ337)=0,0,IF(MAX($Z338:BI338)>IF(Macro!$Q$20=0,0,BJ337/Macro!$Q$20),MAX($Z338:BI338),IF(Macro!$Q$20=0,0,BJ337/Macro!$Q$20))))","v":1.0239935124999999},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z337:BK337)=0,0,IF(MAX($Z338:BJ338)>IF(Macro!$Q$20=0,0,BK337/Macro!$Q$20),MAX($Z338:BJ338),IF(Macro!$Q$20=0,0,BK337/Macro!$Q$20))))","v":1.131332391875},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z337:BL337)=0,0,IF(MAX($Z338:BK338)>IF(Macro!$Q$20=0,0,BL337/Macro!$Q$20),MAX($Z338:BK338),IF(Macro!$Q$20=0,0,BL337/Macro!$Q$20))))","v":1.231312604375},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z337:BM337)=0,0,IF(MAX($Z338:BL338)>IF(Macro!$Q$20=0,0,BM337/Macro!$Q$20),MAX($Z338:BL338),IF(Macro!$Q$20=0,0,BM337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z337:BN337)=0,0,IF(MAX($Z338:BM338)>IF(Macro!$Q$20=0,0,BN337/Macro!$Q$20),MAX($Z338:BM338),IF(Macro!$Q$20=0,0,BN337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z337:BO337)=0,0,IF(MAX($Z338:BN338)>IF(Macro!$Q$20=0,0,BO337/Macro!$Q$20),MAX($Z338:BN338),IF(Macro!$Q$20=0,0,BO337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z337:BP337)=0,0,IF(MAX($Z338:BO338)>IF(Macro!$Q$20=0,0,BP337/Macro!$Q$20),MAX($Z338:BO338),IF(Macro!$Q$20=0,0,BP337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z337:BQ337)=0,0,IF(MAX($Z338:BP338)>IF(Macro!$Q$20=0,0,BQ337/Macro!$Q$20),MAX($Z338:BP338),IF(Macro!$Q$20=0,0,BQ337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z337:BR337)=0,0,IF(MAX($Z338:BQ338)>IF(Macro!$Q$20=0,0,BR337/Macro!$Q$20),MAX($Z338:BQ338),IF(Macro!$Q$20=0,0,BR337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z337:BS337)=0,0,IF(MAX($Z338:BR338)>IF(Macro!$Q$20=0,0,BS337/Macro!$Q$20),MAX($Z338:BR338),IF(Macro!$Q$20=0,0,BS337/Macro!$Q$20))))","v":1.3023114999999998},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z337:BT337)=0,0,IF(MAX($Z338:BS338)>IF(Macro!$Q$20=0,0,BT337/Macro!$Q$20),MAX($Z338:BS338),IF(Macro!$Q$20=0,0,BT337/Macro!$Q$20))))","v":1.4853379668749997},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z337:BU337)=0,0,IF(MAX($Z338:BT338)>IF(Macro!$Q$20=0,0,BU337/Macro!$Q$20),MAX($Z338:BT338),IF(Macro!$Q$20=0,0,BU337/Macro!$Q$20))))","v":1.4853379668749997},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z337:BV337)=0,0,IF(MAX($Z338:BU338)>IF(Macro!$Q$20=0,0,BV337/Macro!$Q$20),MAX($Z338:BU338),IF(Macro!$Q$20=0,0,BV337/Macro!$Q$20))))","v":1.4853379668749997},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z337:BW337)=0,0,IF(MAX($Z338:BV338)>IF(Macro!$Q$20=0,0,BW337/Macro!$Q$20),MAX($Z338:BV338),IF(Macro!$Q$20=0,0,BW337/Macro!$Q$20))))","v":1.5377566071875},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z337:BX337)=0,0,IF(MAX($Z338:BW338)>IF(Macro!$Q$20=0,0,BX337/Macro!$Q$20),MAX($Z338:BW338),IF(Macro!$Q$20=0,0,BX337/Macro!$Q$20))))","v":1.6493209009375001},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z337:BY337)=0,0,IF(MAX($Z338:BX338)>IF(Macro!$Q$20=0,0,BY337/Macro!$Q$20),MAX($Z338:BX338),IF(Macro!$Q$20=0,0,BY337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z337:BZ337)=0,0,IF(MAX($Z338:BY338)>IF(Macro!$Q$20=0,0,BZ337/Macro!$Q$20),MAX($Z338:BY338),IF(Macro!$Q$20=0,0,BZ337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z337:CA337)=0,0,IF(MAX($Z338:BZ338)>IF(Macro!$Q$20=0,0,CA337/Macro!$Q$20),MAX($Z338:BZ338),IF(Macro!$Q$20=0,0,CA337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z337:CB337)=0,0,IF(MAX($Z338:CA338)>IF(Macro!$Q$20=0,0,CB337/Macro!$Q$20),MAX($Z338:CA338),IF(Macro!$Q$20=0,0,CB337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z337:CC337)=0,0,IF(MAX($Z338:CB338)>IF(Macro!$Q$20=0,0,CC337/Macro!$Q$20),MAX($Z338:CB338),IF(Macro!$Q$20=0,0,CC337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z337:CD337)=0,0,IF(MAX($Z338:CC338)>IF(Macro!$Q$20=0,0,CD337/Macro!$Q$20),MAX($Z338:CC338),IF(Macro!$Q$20=0,0,CD337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z337:CE337)=0,0,IF(MAX($Z338:CD338)>IF(Macro!$Q$20=0,0,CE337/Macro!$Q$20),MAX($Z338:CD338),IF(Macro!$Q$20=0,0,CE337/Macro!$Q$20))))","v":1.7220737187499995},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z337:CF337)=0,0,IF(MAX($Z338:CE338)>IF(Macro!$Q$20=0,0,CF337/Macro!$Q$20),MAX($Z338:CE338),IF(Macro!$Q$20=0,0,CF337/Macro!$Q$20))))","v":1.8408248424999996},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z337:CG337)=0,0,IF(MAX($Z338:CF338)>IF(Macro!$Q$20=0,0,CG337/Macro!$Q$20),MAX($Z338:CF338),IF(Macro!$Q$20=0,0,CG337/Macro!$Q$20))))","v":1.8408248424999996},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z337:CH337)=0,0,IF(MAX($Z338:CG338)>IF(Macro!$Q$20=0,0,CH337/Macro!$Q$20),MAX($Z338:CG338),IF(Macro!$Q$20=0,0,CH337/Macro!$Q$20))))","v":1.8408248424999996},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z337:CI337)=0,0,IF(MAX($Z338:CH338)>IF(Macro!$Q$20=0,0,CI337/Macro!$Q$20),MAX($Z338:CH338),IF(Macro!$Q$20=0,0,CI337/Macro!$Q$20))))","v":1.8655164565624998},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z337:CJ337)=0,0,IF(MAX($Z338:CI338)>IF(Macro!$Q$20=0,0,CJ337/Macro!$Q$20),MAX($Z338:CI338),IF(Macro!$Q$20=0,0,CJ337/Macro!$Q$20))))","v":1.9936855071874997},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z337:CK337)=0,0,IF(MAX($Z338:CJ338)>IF(Macro!$Q$20=0,0,CK337/Macro!$Q$20),MAX($Z338:CJ338),IF(Macro!$Q$20=0,0,CK337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z337:CL337)=0,0,IF(MAX($Z338:CK338)>IF(Macro!$Q$20=0,0,CL337/Macro!$Q$20),MAX($Z338:CK338),IF(Macro!$Q$20=0,0,CL337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z337:CM337)=0,0,IF(MAX($Z338:CL338)>IF(Macro!$Q$20=0,0,CM337/Macro!$Q$20),MAX($Z338:CL338),IF(Macro!$Q$20=0,0,CM337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z337:CN337)=0,0,IF(MAX($Z338:CM338)>IF(Macro!$Q$20=0,0,CN337/Macro!$Q$20),MAX($Z338:CM338),IF(Macro!$Q$20=0,0,CN337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z337:CO337)=0,0,IF(MAX($Z338:CN338)>IF(Macro!$Q$20=0,0,CO337/Macro!$Q$20),MAX($Z338:CN338),IF(Macro!$Q$20=0,0,CO337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z337:CP337)=0,0,IF(MAX($Z338:CO338)>IF(Macro!$Q$20=0,0,CP337/Macro!$Q$20),MAX($Z338:CO338),IF(Macro!$Q$20=0,0,CP337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z337:CQ337)=0,0,IF(MAX($Z338:CP338)>IF(Macro!$Q$20=0,0,CQ337/Macro!$Q$20),MAX($Z338:CP338),IF(Macro!$Q$20=0,0,CQ337/Macro!$Q$20))))","v":2.0783927499999999},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z337:CR337)=0,0,IF(MAX($Z338:CQ338)>IF(Macro!$Q$20=0,0,CR337/Macro!$Q$20),MAX($Z338:CQ338),IF(Macro!$Q$20=0,0,CR337/Macro!$Q$20))))","v":2.142161126875},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z337:CS337)=0,0,IF(MAX($Z338:CR338)>IF(Macro!$Q$20=0,0,CS337/Macro!$Q$20),MAX($Z338:CR338),IF(Macro!$Q$20=0,0,CS337/Macro!$Q$20))))","v":2.142161126875},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z337:CT337)=0,0,IF(MAX($Z338:CS338)>IF(Macro!$Q$20=0,0,CT337/Macro!$Q$20),MAX($Z338:CS338),IF(Macro!$Q$20=0,0,CT337/Macro!$Q$20))))","v":2.142161126875},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z337:CU337)=0,0,IF(MAX($Z338:CT338)>IF(Macro!$Q$20=0,0,CU337/Macro!$Q$20),MAX($Z338:CT338),IF(Macro!$Q$20=0,0,CU337/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":344},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":355},null,null,null,null,null,{"$f":"IF($R355=\"^\",IF(COUNTIF(Lists!$13:$13,H355)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$283","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G355<>0,1,IF(OR($Q355=\"\",$Q355=0),0,IF($R355=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H355))),$Q355)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":357}]
[{"$f":"ROW()","v":364},null,null,null,null,null,{"$f":"IF($R364=\"^\",IF(COUNTIF(Lists!$13:$13,H364)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G364<>0,1,IF(OR($Q364=\"\",$Q364=0),0,IF($R364=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H364))),$Q364)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":369},null,null,null,null,null,{"$f":"IF($R369=\"^\",IF(COUNTIF(Lists!$13:$13,H369)=1,0,1),0)","v":0},{"$f":"H367","v":"Прочие производственные расходы"},{"$f":"I368","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$153","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X369=100%,AA369>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z369:$CV369)","v":1},"*",null,{"$f":"100%-SUM($AB369:$CV369)","v":1}]
[{"$f":"ROW()","v":373},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":380},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":388},null,null,null,null,null,{"$f":"IF($R388=\"^\",IF(COUNTIF(Lists!$13:$13,H388)=1,0,1),0)","v":0},{"$f":"H385","v":"Натуральный поток закупок"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,null,{"$f":"IF(OR($I388=\"\",$I388=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I388)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I388)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z388:$CV388)","v":242431.95995000011},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AA$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AA$2+INT($Q37))+IF(AA$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AA$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AA$2+INT($Q157))+IF(AA$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AA$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AA$2+INT($Q277)))","v":5.5615000000000006},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AB$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AB$2+INT($Q37))+IF(AB$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AB$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AB$2+INT($Q157))+IF(AB$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AB$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AB$2+INT($Q277)))","v":8.5211000000000023},{"$f":"IF(AC$11=\"\",0,IF(AC$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AC$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AC$2+INT($Q37))+IF(AC$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AC$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AC$2+INT($Q157))+IF(AC$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AC$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AC$2+INT($Q277)))","v":40.123999999999995},{"$f":"IF(AD$11=\"\",0,IF(AD$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AD$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AD$2+INT($Q37))+IF(AD$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AD$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AD$2+INT($Q157))+IF(AD$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AD$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AD$2+INT($Q277)))","v":45.430350000000011},{"$f":"IF(AE$11=\"\",0,IF(AE$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AE$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AE$2+INT($Q37))+IF(AE$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AE$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AE$2+INT($Q157))+IF(AE$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AE$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AE$2+INT($Q277)))","v":80.741849999999999},{"$f":"IF(AF$11=\"\",0,IF(AF$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AF$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AF$2+INT($Q37))+IF(AF$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AF$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AF$2+INT($Q157))+IF(AF$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AF$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AF$2+INT($Q277)))","v":149.2842},{"$f":"IF(AG$11=\"\",0,IF(AG$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AG$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AG$2+INT($Q37))+IF(AG$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AG$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AG$2+INT($Q157))+IF(AG$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AG$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AG$2+INT($Q277)))","v":204.40199999999999},{"$f":"IF(AH$11=\"\",0,IF(AH$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AH$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AH$2+INT($Q37))+IF(AH$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AH$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AH$2+INT($Q157))+IF(AH$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AH$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AH$2+INT($Q277)))","v":283.72800000000001},{"$f":"IF(AI$11=\"\",0,IF(AI$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AI$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AI$2+INT($Q37))+IF(AI$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AI$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AI$2+INT($Q157))+IF(AI$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AI$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AI$2+INT($Q277)))","v":378.5505},{"$f":"IF(AJ$11=\"\",0,IF(AJ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AJ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AJ$2+INT($Q37))+IF(AJ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AJ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AJ$2+INT($Q157))+IF(AJ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AJ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AJ$2+INT($Q277)))","v":468.92490000000004},{"$f":"IF(AK$11=\"\",0,IF(AK$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AK$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AK$2+INT($Q37))+IF(AK$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AK$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AK$2+INT($Q157))+IF(AK$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AK$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AK$2+INT($Q277)))","v":508.00740000000008},{"$f":"IF(AL$11=\"\",0,IF(AL$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AL$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AL$2+INT($Q37))+IF(AL$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AL$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AL$2+INT($Q157))+IF(AL$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AL$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AL$2+INT($Q277)))","v":757.77449999999999},{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AM$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AM$2+INT($Q37))+IF(AM$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AM$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AM$2+INT($Q157))+IF(AM$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AM$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AM$2+INT($Q277)))","v":597.47175000000004},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AN$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AN$2+INT($Q37))+IF(AN$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AN$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AN$2+INT($Q157))+IF(AN$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AN$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AN$2+INT($Q277)))","v":718.06140000000005},{"$f":"IF(AO$11=\"\",0,IF(AO$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AO$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AO$2+INT($Q37))+IF(AO$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AO$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AO$2+INT($Q157))+IF(AO$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AO$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AO$2+INT($Q277)))","v":1186.5899999999999},{"$f":"IF(AP$11=\"\",0,IF(AP$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AP$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AP$2+INT($Q37))+IF(AP$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AP$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AP$2+INT($Q157))+IF(AP$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AP$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AP$2+INT($Q277)))","v":932.86500000000001},{"$f":"IF(AQ$11=\"\",0,IF(AQ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AQ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AQ$2+INT($Q37))+IF(AQ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AQ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AQ$2+INT($Q157))+IF(AQ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AQ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AQ$2+INT($Q277)))","v":1126.461},{"$f":"IF(AR$11=\"\",0,IF(AR$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AR$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AR$2+INT($Q37))+IF(AR$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AR$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AR$2+INT($Q157))+IF(AR$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AR$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AR$2+INT($Q277)))","v":1574.73},{"$f":"IF(AS$11=\"\",0,IF(AS$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AS$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AS$2+INT($Q37))+IF(AS$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AS$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AS$2+INT($Q157))+IF(AS$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AS$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AS$2+INT($Q277)))","v":1698.9659999999999},{"$f":"IF(AT$11=\"\",0,IF(AT$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AT$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AT$2+INT($Q37))+IF(AT$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AT$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AT$2+INT($Q157))+IF(AT$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AT$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AT$2+INT($Q277)))","v":1812.72},{"$f":"IF(AU$11=\"\",0,IF(AU$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AU$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AU$2+INT($Q37))+IF(AU$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AU$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AU$2+INT($Q157))+IF(AU$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AU$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AU$2+INT($Q277)))","v":2102.0729999999999},{"$f":"IF(AV$11=\"\",0,IF(AV$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AV$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AV$2+INT($Q37))+IF(AV$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AV$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AV$2+INT($Q157))+IF(AV$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AV$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AV$2+INT($Q277)))","v":2215.6661999999997},{"$f":"IF(AW$11=\"\",0,IF(AW$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AW$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AW$2+INT($Q37))+IF(AW$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AW$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AW$2+INT($Q157))+IF(AW$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AW$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AW$2+INT($Q277)))","v":2219.1756},{"$f":"IF(AX$11=\"\",0,IF(AX$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AX$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AX$2+INT($Q37))+IF(AX$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AX$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AX$2+INT($Q157))+IF(AX$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AX$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AX$2+INT($Q277)))","v":2799.4679999999998},{"$f":"IF(AY$11=\"\",0,IF(AY$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AY$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AY$2+INT($Q37))+IF(AY$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AY$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AY$2+INT($Q157))+IF(AY$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AY$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AY$2+INT($Q277)))","v":2113.7460000000001},{"$f":"IF(AZ$11=\"\",0,IF(AZ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AZ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AZ$2+INT($Q37))+IF(AZ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AZ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AZ$2+INT($Q157))+IF(AZ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AZ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AZ$2+INT($Q277)))","v":2235.2820000000002},{"$f":"IF(BA$11=\"\",0,IF(BA$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BA$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BA$2+INT($Q37))+IF(BA$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BA$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BA$2+INT($Q157))+IF(BA$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BA$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BA$2+INT($Q277)))","v":3359.4719999999998},{"$f":"IF(BB$11=\"\",0,IF(BB$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BB$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BB$2+INT($Q37))+IF(BB$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BB$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BB$2+INT($Q157))+IF(BB$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BB$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BB$2+INT($Q277)))","v":2424.7530000000002},{"$f":"IF(BC$11=\"\",0,IF(BC$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BC$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BC$2+INT($Q37))+IF(BC$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BC$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BC$2+INT($Q157))+IF(BC$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BC$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BC$2+INT($Q277)))","v":2763.9570000000003},{"$f":"IF(BD$11=\"\",0,IF(BD$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BD$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BD$2+INT($Q37))+IF(BD$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BD$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BD$2+INT($Q157))+IF(BD$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BD$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BD$2+INT($Q277)))","v":3710.0868},{"$f":"IF(BE$11=\"\",0,IF(BE$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BE$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BE$2+INT($Q37))+IF(BE$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BE$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BE$2+INT($Q157))+IF(BE$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BE$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BE$2+INT($Q277)))","v":3733.2384000000002},{"$f":"IF(BF$11=\"\",0,IF(BF$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BF$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BF$2+INT($Q37))+IF(BF$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BF$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BF$2+INT($Q157))+IF(BF$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BF$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BF$2+INT($Q277)))","v":3730.152},{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BG$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BG$2+INT($Q37))+IF(BG$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BG$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BG$2+INT($Q157))+IF(BG$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BG$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BG$2+INT($Q277)))","v":4123.5060000000003},{"$f":"IF(BH$11=\"\",0,IF(BH$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BH$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BH$2+INT($Q37))+IF(BH$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BH$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BH$2+INT($Q157))+IF(BH$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BH$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BH$2+INT($Q277)))","v":4175.6196},{"$f":"IF(BI$11=\"\",0,IF(BI$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BI$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BI$2+INT($Q37))+IF(BI$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BI$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BI$2+INT($Q157))+IF(BI$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BI$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BI$2+INT($Q277)))","v":4013.2788},{"$f":"IF(BJ$11=\"\",0,IF(BJ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BJ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BJ$2+INT($Q37))+IF(BJ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BJ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BJ$2+INT($Q157))+IF(BJ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BJ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BJ$2+INT($Q277)))","v":4782.6719999999996},{"$f":"IF(BK$11=\"\",0,IF(BK$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BK$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BK$2+INT($Q37))+IF(BK$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BK$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BK$2+INT($Q157))+IF(BK$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BK$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BK$2+INT($Q277)))","v":3529.299},{"$f":"IF(BL$11=\"\",0,IF(BL$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BL$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BL$2+INT($Q37))+IF(BL$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BL$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BL$2+INT($Q157))+IF(BL$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BL$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BL$2+INT($Q277)))","v":3537.1854000000003},{"$f":"IF(BM$11=\"\",0,IF(BM$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BM$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BM$2+INT($Q37))+IF(BM$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BM$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BM$2+INT($Q157))+IF(BM$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BM$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BM$2+INT($Q277)))","v":5166.1139999999996},{"$f":"IF(BN$11=\"\",0,IF(BN$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BN$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BN$2+INT($Q37))+IF(BN$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BN$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BN$2+INT($Q157))+IF(BN$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BN$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BN$2+INT($Q277)))","v":3593.3166000000001},{"$f":"IF(BO$11=\"\",0,IF(BO$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BO$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BO$2+INT($Q37))+IF(BO$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BO$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BO$2+INT($Q157))+IF(BO$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BO$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BO$2+INT($Q277)))","v":4040.8241999999991},{"$f":"IF(BP$11=\"\",0,IF(BP$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BP$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BP$2+INT($Q37))+IF(BP$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BP$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BP$2+INT($Q157))+IF(BP$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BP$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BP$2+INT($Q277)))","v":5311.3536000000004},{"$f":"IF(BQ$11=\"\",0,IF(BQ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BQ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BQ$2+INT($Q37))+IF(BQ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BQ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BQ$2+INT($Q157))+IF(BQ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BQ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BQ$2+INT($Q277)))","v":5223.6138000000001},{"$f":"IF(BR$11=\"\",0,IF(BR$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BR$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BR$2+INT($Q37))+IF(BR$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BR$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BR$2+INT($Q157))+IF(BR$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BR$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BR$2+INT($Q277)))","v":5136.0599999999995},{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BS$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BS$2+INT($Q37))+IF(BS$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BS$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BS$2+INT($Q157))+IF(BS$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BS$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BS$2+INT($Q277)))","v":5569.857},{"$f":"IF(BT$11=\"\",0,IF(BT$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BT$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BT$2+INT($Q37))+IF(BT$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BT$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BT$2+INT($Q157))+IF(BT$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BT$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BT$2+INT($Q277)))","v":5558.9916000000012},{"$f":"IF(BU$11=\"\",0,IF(BU$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BU$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BU$2+INT($Q37))+IF(BU$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BU$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BU$2+INT($Q157))+IF(BU$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BU$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BU$2+INT($Q277)))","v":5318.1767999999993},{"$f":"IF(BV$11=\"\",0,IF(BV$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BV$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BV$2+INT($Q37))+IF(BV$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BV$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BV$2+INT($Q157))+IF(BV$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BV$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BV$2+INT($Q277)))","v":6222.7139999999999},{"$f":"IF(BW$11=\"\",0,IF(BW$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BW$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BW$2+INT($Q37))+IF(BW$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BW$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BW$2+INT($Q157))+IF(BW$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BW$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BW$2+INT($Q277)))","v":4605.8850000000002},{"$f":"IF(BX$11=\"\",0,IF(BX$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BX$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BX$2+INT($Q37))+IF(BX$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BX$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BX$2+INT($Q157))+IF(BX$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BX$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BX$2+INT($Q277)))","v":4514.2608},{"$f":"IF(BY$11=\"\",0,IF(BY$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BY$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BY$2+INT($Q37))+IF(BY$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BY$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BY$2+INT($Q157))+IF(BY$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BY$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BY$2+INT($Q277)))","v":6578.9039999999995},{"$f":"IF(BZ$11=\"\",0,IF(BZ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BZ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,BZ$2+INT($Q37))+IF(BZ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BZ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,BZ$2+INT($Q157))+IF(BZ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BZ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,BZ$2+INT($Q277)))","v":4496.2074000000002},{"$f":"IF(CA$11=\"\",0,IF(CA$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CA$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CA$2+INT($Q37))+IF(CA$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CA$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CA$2+INT($Q157))+IF(CA$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CA$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CA$2+INT($Q277)))","v":5032.0158000000001},{"$f":"IF(CB$11=\"\",0,IF(CB$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CB$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CB$2+INT($Q37))+IF(CB$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CB$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CB$2+INT($Q157))+IF(CB$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CB$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CB$2+INT($Q277)))","v":6553.6403999999993},{"$f":"IF(CC$11=\"\",0,IF(CC$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CC$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CC$2+INT($Q37))+IF(CC$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CC$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CC$2+INT($Q157))+IF(CC$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CC$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CC$2+INT($Q277)))","v":6415.1417999999994},{"$f":"IF(CD$11=\"\",0,IF(CD$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CD$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CD$2+INT($Q37))+IF(CD$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CD$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CD$2+INT($Q157))+IF(CD$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CD$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CD$2+INT($Q277)))","v":6245.9880000000003},{"$f":"IF(CE$11=\"\",0,IF(CE$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CE$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CE$2+INT($Q37))+IF(CE$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CE$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CE$2+INT($Q157))+IF(CE$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CE$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CE$2+INT($Q277)))","v":6756.621000000001},{"$f":"IF(CF$11=\"\",0,IF(CF$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CF$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CF$2+INT($Q37))+IF(CF$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CF$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CF$2+INT($Q157))+IF(CF$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CF$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CF$2+INT($Q277)))","v":6724.6581000000006},{"$f":"IF(CG$11=\"\",0,IF(CG$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CG$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CG$2+INT($Q37))+IF(CG$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CG$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CG$2+INT($Q157))+IF(CG$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CG$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CG$2+INT($Q277)))","v":6397.0607999999993},{"$f":"IF(CH$11=\"\",0,IF(CH$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CH$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CH$2+INT($Q37))+IF(CH$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CH$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CH$2+INT($Q157))+IF(CH$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CH$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CH$2+INT($Q277)))","v":7463.8559999999998},{"$f":"IF(CI$11=\"\",0,IF(CI$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CI$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CI$2+INT($Q37))+IF(CI$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CI$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CI$2+INT($Q157))+IF(CI$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CI$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CI$2+INT($Q277)))","v":5479.4310000000005},{"$f":"IF(CJ$11=\"\",0,IF(CJ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CJ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CJ$2+INT($Q37))+IF(CJ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CJ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CJ$2+INT($Q157))+IF(CJ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CJ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CJ$2+INT($Q277)))","v":5352.3582000000006},{"$f":"IF(CK$11=\"\",0,IF(CK$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CK$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CK$2+INT($Q37))+IF(CK$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CK$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CK$2+INT($Q157))+IF(CK$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CK$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CK$2+INT($Q277)))","v":7725.3060000000005},{"$f":"IF(CL$11=\"\",0,IF(CL$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CL$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CL$2+INT($Q37))+IF(CL$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CL$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CL$2+INT($Q157))+IF(CL$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CL$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CL$2+INT($Q277)))","v":5254.6734000000006},{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CM$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CM$2+INT($Q37))+IF(CM$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CM$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CM$2+INT($Q157))+IF(CM$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CM$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CM$2+INT($Q277)))","v":5866.1777999999995},{"$f":"IF(CN$11=\"\",0,IF(CN$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CN$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CN$2+INT($Q37))+IF(CN$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CN$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CN$2+INT($Q157))+IF(CN$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CN$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CN$2+INT($Q277)))","v":7657.4076000000005},{"$f":"IF(CO$11=\"\",0,IF(CO$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CO$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CO$2+INT($Q37))+IF(CO$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CO$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CO$2+INT($Q157))+IF(CO$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CO$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CO$2+INT($Q277)))","v":4098.8969999999999},{"$f":"IF(CP$11=\"\",0,IF(CP$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CP$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CP$2+INT($Q37))+IF(CP$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CP$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CP$2+INT($Q157))+IF(CP$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CP$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CP$2+INT($Q277)))","v":3719.5439999999999},{"$f":"IF(CQ$11=\"\",0,IF(CQ$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CQ$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CQ$2+INT($Q37))+IF(CQ$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CQ$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CQ$2+INT($Q157))+IF(CQ$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CQ$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CQ$2+INT($Q277)))","v":4205.3580000000002},{"$f":"IF(CR$11=\"\",0,IF(CR$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CR$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CR$2+INT($Q37))+IF(CR$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CR$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CR$2+INT($Q157))+IF(CR$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CR$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CR$2+INT($Q277)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CS$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CS$2+INT($Q37))+IF(CS$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CS$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CS$2+INT($Q157))+IF(CS$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CS$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CS$2+INT($Q277)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CT$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CT$2+INT($Q37))+IF(CT$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CT$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CT$2+INT($Q157))+IF(CT$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CT$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CT$2+INT($Q277)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CU$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CU$2+INT($Q37))+IF(CU$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CU$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CU$2+INT($Q157))+IF(CU$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CU$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CU$2+INT($Q277)))","v":0}]
[{"$f":"ROW()","v":392},null,null,null,null,null,{"$f":"IF($R392=\"^\",IF(COUNTIF(Lists!$13:$13,H392)=1,0,1),0)","v":0},{"$f":"H391","v":"Прямые производственные расходы"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z392:$CV392)","v":430766170.05267364},null,null,{"$f":"IF(AA$11=\"\",0,AA377*AA386)","v":0},{"$f":"IF(AB$11=\"\",0,AB377*AB386)","v":0},2976.7500000000005,8143.8,21327.495000000003,64321.11,137109.75810000001,172539.91440000001,280801.7415,400808.65860000002,571116.35700000008,713371.45950000011,892653.25347449991,902598.8886180002,1098753.909246,1248613.152885,1016667.0794070002,1625032.768716,2212059.1706324997,2211584.1622055997,2401876.6685298001,2878526.97238365,3319703.0961821997,3717574.2850617003,4003471.1798494752,3668165.89802361,3921955.7203164361,4112882.1839018646,3106427.4448060454,4606342.1066193925,5873276.961371283,5493812.8219773322,5574385.6856650338,6385873.0744698476,6953963.544763227,7405762.2825632775,7567547.2934817933,6661157.7178664841,6777141.5817120485,6930923.8993761381,5043254.9582784716,7307834.9726063004,9132746.888147302,8391817.7779605892,8322923.0604306413,9295662.5909335054,9950939.5524648484,10482190.60351363,10565771.284964506,9261796.6729945708,9302339.9788096007,9490439.1465740222,6808862.0279078903,9771442.6747285742,12077977.279663149,10976244.443771182,10788491.444746776,12008247.649887741,12857774.320592105,13490196.995548375,13571331.209450323,11758794.279636579,11741011.725935901,11850899.830599876,8506426.7604963519,{"$f":"IF(CN$11=\"\",0,CN377*CN386)","v":12145319.077437028},15001503.805402411,13547042.864070551,13355327.580362312,9020308.7465532776,0,0,0]
[{"$f":"ROW()","v":399},null,null,null,null,null,{"$f":"IF($R399=\"^\",IF(COUNTIF(Lists!$13:$13,H399)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G399<>0,1,IF(OR($Q399=\"\",$Q399=0),0,IF($R399=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H399))),$Q399)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":400},null,null,null,null,null,{"$f":"IF($R400=\"^\",IF(COUNTIF(Lists!$13:$13,H400)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G400<>0,1,IF(OR($Q400=\"\",$Q400=0),0,IF($R400=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H400))),$Q400)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":406},null,null,null,null,null,{"$f":"IF($R406=\"^\",IF(COUNTIF(Lists!$13:$13,H406)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z406:$CV406)","v":116178759.98868349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1547.4375},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3530.821875000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":8015.7787500000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":31897.824375000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":37362.322500000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":59960.587500000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":88574.141250000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":135733.9008375},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":176307.713625},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":222312.3481875},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":246792.49273125001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":246792.49273125001},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":378736.57230000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":378736.57230000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":378736.57230000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":544500.24030000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":569845.44000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":569845.44000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":687426.54487500002},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":825370.82429624989},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":939616.74500999984},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1037701.7505825},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1037701.7505825},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1037701.7505825},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1237825.6060672502},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1237825.6060672502},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1237825.6060672502},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1454051.0272949999},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1454051.0272949999},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1454051.0272949999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1516493.7235020001},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1726793.3399698576},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1865817.5540898074},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1944498.1351387498},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1944498.1351387498},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1944498.1351387498},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2051449.7819135024},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2051449.7819135024},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2051449.7819135024},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2206169.7381660454},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2206169.7381660454},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2206169.7381660454},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2206169.7381660454},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2400497.6845226767},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2595335.2462025033},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2636498.197126545},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2636498.197126545},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2636498.197126545},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2734785.6400384721},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2734785.6400384721},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2734785.6400384721},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2854829.8069739486},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2854829.8069739486},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2854829.8069739486},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2854829.8069739486},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3029650.8536784351},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3229827.8581628911},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3318645.7775800899},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3318645.7775800899},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3318645.7775800899},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3319260.2087794873},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3319260.2087794873},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3319260.2087794873},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3458638.5902967057},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3458638.5902967057},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3458638.5902967057},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3458638.5902967057},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0}]
[{"$f":"ROW()","v":407}]
[{"$f":"ROW()","v":408},null,null,null,null,null,{"$f":"IF($R408=\"^\",IF(COUNTIF(Lists!$13:$13,H408)=1,0,1),0)","v":0},"Ср. оклад произв. персонала и его индексация"]
[{"$f":"ROW()","v":409},null,null,null,null,null,{"$f":"IF($R409=\"^\",IF(COUNTIF(Lists!$13:$13,H409)=1,0,1),0)","v":0},{"$f":"H408","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$260","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$260","v":"руб./мес."},null,null,"*",60000,null,{"$f":"IF(G409<>0,1,IF(OR($Q409=\"\",$Q409=0),0,IF($R409=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H409))),$Q409)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":410},null,null,null,null,null,{"$f":"IF($R410=\"^\",IF(COUNTIF(Lists!$13:$13,H410)=1,0,1),0)","v":0},{"$f":"H408","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$261","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$261","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G410<>0,1,IF(OR($Q410=\"\",$Q410=0),0,IF($R410=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H410))),$Q410)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":411}]
[{"$f":"ROW()","v":412},null,null,null,null,null,{"$f":"IF($R412=\"^\",IF(COUNTIF(Lists!$13:$13,H412)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z412:$CV412)","v":114449440.69353515},null,null,{"$f":"IF(AA$11=\"\",0,$Q414*(IF(AA$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AA$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AA$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AA$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AA$2+INT(-$Q419))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q414*(IF(AB$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AB$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AB$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AB$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AB$2+INT(-$Q419))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q414*(IF(AC$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AC$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AC$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AC$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AC$2+INT(-$Q419))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q414*(IF(AD$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AD$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AD$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AD$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AD$2+INT(-$Q419))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q414*(IF(AE$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AE$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AE$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AE$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AE$2+INT(-$Q419))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q414*(IF(AF$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AF$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AF$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AF$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AF$2+INT(-$Q419))))","v":773.71875},{"$f":"IF(AG$11=\"\",0,$Q414*(IF(AG$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AG$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AG$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AG$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AG$2+INT(-$Q419))))","v":2539.1296875000007},{"$f":"IF(AH$11=\"\",0,$Q414*(IF(AH$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AH$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AH$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AH$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AH$2+INT(-$Q419))))","v":5773.3003125000005},{"$f":"IF(AI$11=\"\",0,$Q414*(IF(AI$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AI$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AI$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AI$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AI$2+INT(-$Q419))))","v":19956.801562500001},{"$f":"IF(AJ$11=\"\",0,$Q414*(IF(AJ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AJ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AJ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AJ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AJ$2+INT(-$Q419))))","v":34630.073437500003},{"$f":"IF(AK$11=\"\",0,$Q414*(IF(AK$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AK$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AK$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AK$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AK$2+INT(-$Q419))))","v":48661.455000000002},{"$f":"IF(AL$11=\"\",0,$Q414*(IF(AL$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AL$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AL$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AL$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AL$2+INT(-$Q419))))","v":74267.364375000005},{"$f":"IF(AM$11=\"\",0,$Q414*(IF(AM$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AM$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AM$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AM$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AM$2+INT(-$Q419))))","v":112154.02104374999},{"$f":"IF(AN$11=\"\",0,$Q414*(IF(AN$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AN$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AN$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AN$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AN$2+INT(-$Q419))))","v":156020.80723124999},{"$f":"IF(AO$11=\"\",0,$Q414*(IF(AO$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AO$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AO$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AO$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AO$2+INT(-$Q419))))","v":199310.03090625},{"$f":"IF(AP$11=\"\",0,$Q414*(IF(AP$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AP$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AP$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AP$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AP$2+INT(-$Q419))))","v":234552.42045937502},{"$f":"IF(AQ$11=\"\",0,$Q414*(IF(AQ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AQ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AQ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AQ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AQ$2+INT(-$Q419))))","v":246792.49273125001},{"$f":"IF(AR$11=\"\",0,$Q414*(IF(AR$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AR$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AR$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AR$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AR$2+INT(-$Q419))))","v":312764.532515625},{"$f":"IF(AS$11=\"\",0,$Q414*(IF(AS$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AS$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AS$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AS$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AS$2+INT(-$Q419))))","v":378736.57230000006},{"$f":"IF(AT$11=\"\",0,$Q414*(IF(AT$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AT$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AT$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AT$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AT$2+INT(-$Q419))))","v":378736.57230000006},{"$f":"IF(AU$11=\"\",0,$Q414*(IF(AU$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AU$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AU$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AU$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AU$2+INT(-$Q419))))","v":461618.40630000003},{"$f":"IF(AV$11=\"\",0,$Q414*(IF(AV$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AV$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AV$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AV$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AV$2+INT(-$Q419))))","v":557172.84015000006},{"$f":"IF(AW$11=\"\",0,$Q414*(IF(AW$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AW$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AW$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AW$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AW$2+INT(-$Q419))))","v":569845.44000000006},{"$f":"IF(AX$11=\"\",0,$Q414*(IF(AX$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AX$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AX$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AX$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AX$2+INT(-$Q419))))","v":628635.99243750004},{"$f":"IF(AY$11=\"\",0,$Q414*(IF(AY$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AY$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AY$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AY$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AY$2+INT(-$Q419))))","v":756398.68458562496},{"$f":"IF(AZ$11=\"\",0,$Q414*(IF(AZ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AZ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AZ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AZ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,AZ$2+INT(-$Q419))))","v":882493.78465312487},{"$f":"IF(BA$11=\"\",0,$Q414*(IF(BA$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BA$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BA$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BA$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BA$2+INT(-$Q419))))","v":988659.24779624993},{"$f":"IF(BB$11=\"\",0,$Q414*(IF(BB$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BB$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BB$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BB$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BB$2+INT(-$Q419))))","v":1037701.7505825},{"$f":"IF(BC$11=\"\",0,$Q414*(IF(BC$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BC$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BC$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BC$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BC$2+INT(-$Q419))))","v":1037701.7505825},{"$f":"IF(BD$11=\"\",0,$Q414*(IF(BD$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BD$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BD$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BD$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BD$2+INT(-$Q419))))","v":1137763.6783248752},{"$f":"IF(BE$11=\"\",0,$Q414*(IF(BE$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BE$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BE$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BE$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BE$2+INT(-$Q419))))","v":1237825.6060672502},{"$f":"IF(BF$11=\"\",0,$Q414*(IF(BF$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BF$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BF$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BF$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BF$2+INT(-$Q419))))","v":1237825.6060672502},{"$f":"IF(BG$11=\"\",0,$Q414*(IF(BG$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BG$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BG$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BG$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BG$2+INT(-$Q419))))","v":1345938.3166811252},{"$f":"IF(BH$11=\"\",0,$Q414*(IF(BH$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BH$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BH$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BH$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BH$2+INT(-$Q419))))","v":1454051.0272949999},{"$f":"IF(BI$11=\"\",0,$Q414*(IF(BI$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BI$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BI$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BI$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BI$2+INT(-$Q419))))","v":1454051.0272949999},{"$f":"IF(BJ$11=\"\",0,$Q414*(IF(BJ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BJ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BJ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BJ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BJ$2+INT(-$Q419))))","v":1485272.3753984999},{"$f":"IF(BK$11=\"\",0,$Q414*(IF(BK$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BK$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BK$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BK$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BK$2+INT(-$Q419))))","v":1621643.5317359287},{"$f":"IF(BL$11=\"\",0,$Q414*(IF(BL$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BL$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BL$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BL$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BL$2+INT(-$Q419))))","v":1796305.4470298325},{"$f":"IF(BM$11=\"\",0,$Q414*(IF(BM$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BM$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BM$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BM$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BM$2+INT(-$Q419))))","v":1905157.8446142785},{"$f":"IF(BN$11=\"\",0,$Q414*(IF(BN$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BN$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BN$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BN$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BN$2+INT(-$Q419))))","v":1944498.1351387498},{"$f":"IF(BO$11=\"\",0,$Q414*(IF(BO$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BO$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BO$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BO$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BO$2+INT(-$Q419))))","v":1944498.1351387498},{"$f":"IF(BP$11=\"\",0,$Q414*(IF(BP$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BP$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BP$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BP$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BP$2+INT(-$Q419))))","v":1997973.9585261261},{"$f":"IF(BQ$11=\"\",0,$Q414*(IF(BQ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BQ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BQ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BQ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BQ$2+INT(-$Q419))))","v":2051449.7819135024},{"$f":"IF(BR$11=\"\",0,$Q414*(IF(BR$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BR$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BR$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BR$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BR$2+INT(-$Q419))))","v":2051449.7819135024},{"$f":"IF(BS$11=\"\",0,$Q414*(IF(BS$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BS$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BS$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BS$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BS$2+INT(-$Q419))))","v":2128809.7600397738},{"$f":"IF(BT$11=\"\",0,$Q414*(IF(BT$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BT$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BT$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BT$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BT$2+INT(-$Q419))))","v":2206169.7381660454},{"$f":"IF(BU$11=\"\",0,$Q414*(IF(BU$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BU$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BU$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BU$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BU$2+INT(-$Q419))))","v":2206169.7381660454},{"$f":"IF(BV$11=\"\",0,$Q414*(IF(BV$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BV$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BV$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BV$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BV$2+INT(-$Q419))))","v":2206169.7381660454},{"$f":"IF(BW$11=\"\",0,$Q414*(IF(BW$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BW$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BW$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BW$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BW$2+INT(-$Q419))))","v":2303333.7113443613},{"$f":"IF(BX$11=\"\",0,$Q414*(IF(BX$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BX$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BX$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BX$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BX$2+INT(-$Q419))))","v":2497916.4653625898},{"$f":"IF(BY$11=\"\",0,$Q414*(IF(BY$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BY$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BY$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BY$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BY$2+INT(-$Q419))))","v":2615916.7216645242},{"$f":"IF(BZ$11=\"\",0,$Q414*(IF(BZ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BZ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BZ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BZ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,BZ$2+INT(-$Q419))))","v":2636498.197126545},{"$f":"IF(CA$11=\"\",0,$Q414*(IF(CA$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CA$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CA$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CA$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CA$2+INT(-$Q419))))","v":2636498.197126545},{"$f":"IF(CB$11=\"\",0,$Q414*(IF(CB$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CB$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CB$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CB$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CB$2+INT(-$Q419))))","v":2685641.9185825083},{"$f":"IF(CC$11=\"\",0,$Q414*(IF(CC$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CC$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CC$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CC$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CC$2+INT(-$Q419))))","v":2734785.6400384721},{"$f":"IF(CD$11=\"\",0,$Q414*(IF(CD$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CD$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CD$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CD$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CD$2+INT(-$Q419))))","v":2734785.6400384721},{"$f":"IF(CE$11=\"\",0,$Q414*(IF(CE$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CE$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CE$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CE$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CE$2+INT(-$Q419))))","v":2794807.7235062104},{"$f":"IF(CF$11=\"\",0,$Q414*(IF(CF$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CF$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CF$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CF$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CF$2+INT(-$Q419))))","v":2854829.8069739486},{"$f":"IF(CG$11=\"\",0,$Q414*(IF(CG$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CG$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CG$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CG$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CG$2+INT(-$Q419))))","v":2854829.8069739486},{"$f":"IF(CH$11=\"\",0,$Q414*(IF(CH$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CH$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CH$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CH$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CH$2+INT(-$Q419))))","v":2854829.8069739486},{"$f":"IF(CI$11=\"\",0,$Q414*(IF(CI$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CI$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CI$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CI$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CI$2+INT(-$Q419))))","v":2942240.3303261921},{"$f":"IF(CJ$11=\"\",0,$Q414*(IF(CJ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CJ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CJ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CJ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CJ$2+INT(-$Q419))))","v":3129739.3559206631},{"$f":"IF(CK$11=\"\",0,$Q414*(IF(CK$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CK$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CK$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CK$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CK$2+INT(-$Q419))))","v":3274236.8178714905},{"$f":"IF(CL$11=\"\",0,$Q414*(IF(CL$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CL$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CL$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CL$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CL$2+INT(-$Q419))))","v":3318645.7775800899},{"$f":"IF(CM$11=\"\",0,$Q414*(IF(CM$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CM$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CM$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CM$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CM$2+INT(-$Q419))))","v":3318645.7775800899},{"$f":"IF(CN$11=\"\",0,$Q414*(IF(CN$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CN$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CN$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CN$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CN$2+INT(-$Q419))))","v":3318952.9931797888},{"$f":"IF(CO$11=\"\",0,$Q414*(IF(CO$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CO$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CO$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CO$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CO$2+INT(-$Q419))))","v":3319260.2087794873},{"$f":"IF(CP$11=\"\",0,$Q414*(IF(CP$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CP$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CP$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CP$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CP$2+INT(-$Q419))))","v":3319260.2087794873},{"$f":"IF(CQ$11=\"\",0,$Q414*(IF(CQ$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CQ$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CQ$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CQ$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CQ$2+INT(-$Q419))))","v":3388949.3995380965},{"$f":"IF(CR$11=\"\",0,$Q414*(IF(CR$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CR$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CR$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CR$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CR$2+INT(-$Q419))))","v":3458638.5902967057},{"$f":"IF(CS$11=\"\",0,$Q414*(IF(CS$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CS$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CS$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CS$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CS$2+INT(-$Q419))))","v":3458638.5902967057},{"$f":"IF(CT$11=\"\",0,$Q414*(IF(CT$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CT$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CT$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CT$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CT$2+INT(-$Q419))))","v":3458638.5902967057},{"$f":"IF(CU$11=\"\",0,$Q414*(IF(CU$2=1,SUMIFS($Z406:$CV406,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CU$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CU$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CU$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CV406,$Z$2:$CV$2,CU$2+INT(-$Q419))))","v":0}]
[{"$f":"ROW()","v":413},null,null,null,null,null,{"$f":"IF($R413=\"^\",IF(COUNTIF(Lists!$13:$13,H413)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":414},null,null,null,null,null,{"$f":"IF($R414=\"^\",IF(COUNTIF(Lists!$13:$13,H414)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G414<>0,1,IF(OR($Q414=\"\",$Q414=0),0,IF($R414=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H414))),$Q414)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":415},null,null,null,null,null,{"$f":"IF($R415=\"^\",IF(COUNTIF(Lists!$13:$13,H415)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G415<>0,1,IF(OR($Q415=\"\",$Q415=0),0,IF($R415=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H415))),$Q415)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":416},null,null,null,null,null,{"$f":"IF($R416=\"^\",IF(COUNTIF(Lists!$13:$13,H416)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q415/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G416<>0,1,IF(OR($Q416=\"\",$Q416=0),0,IF($R416=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H416))),$Q416)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q416-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q415/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":417},null,null,null,null,null,{"$f":"IF($R417=\"^\",IF(COUNTIF(Lists!$13:$13,H417)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q414","v":0.5},null,{"$f":"IF(G417<>0,1,IF(OR($Q417=\"\",$Q417=0),0,IF($R417=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H417))),$Q417)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q417-(100%-Q414))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":418},null,null,null,null,null,{"$f":"IF($R418=\"^\",IF(COUNTIF(Lists!$13:$13,H418)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G418<>0,1,IF(OR($Q418=\"\",$Q418=0),0,IF($R418=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H418))),$Q418)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":419},null,null,null,null,null,{"$f":"IF($R419=\"^\",IF(COUNTIF(Lists!$13:$13,H419)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ производственных рабочих"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q418/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G419<>0,1,IF(OR($Q419=\"\",$Q419=0),0,IF($R419=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H419))),$Q419)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q419-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q418/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":420}]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I36\")","v":"HR"},null,null,{"$f":"INDIRECT(\"START!K36\")","v":"Штатное расписание"},null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99196)","v":0},{"$f":"SUM(T$15:T$99196)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":4515.4740198541667},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA17:AA27))","v":12},{"$f":"IF(AB$11=\"\",0,SUM(AB17:AB27))","v":12},12,12,12,12.057509375,12.126203802083333,12.288161416666666,13.153922072916666,13.305111625,14.125280625,15.1312513125,16.654466437499998,18.014594375000001,19.568146562500001,20.354726343750002,20.354726343750002,25.0465485,25.0465485,25.0465485,30.707558500000001,31.2061125,31.2061125,35.392938125000001,39.192769374999997,42.933190000000003,46.11066125,46.11066125,46.11066125,53.226468375000003,53.226468375000003,53.226468375000003,60.423667500000001,60.423667500000001,60.423667500000001,62.005012999999998,67.110206625000004,71.488747875000001,73.885687499999989,73.885687499999989,73.885687499999989,78.282577625000002,78.282577625000002,78.282577625000002,83.258984749999996,83.258984749999996,83.258984749999996,83.258984749999996,86.25667981250001,92.376091687500008,93.357512500000013,93.357512500000013,93.357512500000013,97.805151999999993,97.805151999999993,97.805151999999993,101.52340512499998,101.52340512499998,101.52340512499998,101.52340512499998,103.07038025,109.047443875,111.52123750000001,111.52123750000001,111.52123750000001,{"$f":"IF(CN$11=\"\",0,SUM(CN17:CN27))","v":112.94975856249999},112.94975856249999,112.94975856249999,117.34732550000001,117.34732550000001,117.34732550000001,117.34732550000001,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":144},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),Z17))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AA17))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AB17))","v":2},{"$f":"IF(AD$11=\"\",0,IF(AD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AC17))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AD17))","v":2},{"$f":"IF(AF$11=\"\",0,IF(AF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AE17))","v":2},{"$f":"IF(AG$11=\"\",0,IF(AG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AF17))","v":2},{"$f":"IF(AH$11=\"\",0,IF(AH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AG17))","v":2},{"$f":"IF(AI$11=\"\",0,IF(AI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AH17))","v":2},{"$f":"IF(AJ$11=\"\",0,IF(AJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AI17))","v":2},{"$f":"IF(AK$11=\"\",0,IF(AK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AJ17))","v":2},{"$f":"IF(AL$11=\"\",0,IF(AL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AK17))","v":2},{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AL17))","v":2},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AM17))","v":2},{"$f":"IF(AO$11=\"\",0,IF(AO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AN17))","v":2},{"$f":"IF(AP$11=\"\",0,IF(AP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AO17))","v":2},{"$f":"IF(AQ$11=\"\",0,IF(AQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AP17))","v":2},{"$f":"IF(AR$11=\"\",0,IF(AR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AQ17))","v":2},{"$f":"IF(AS$11=\"\",0,IF(AS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AR17))","v":2},{"$f":"IF(AT$11=\"\",0,IF(AT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AS17))","v":2},{"$f":"IF(AU$11=\"\",0,IF(AU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AT17))","v":2},{"$f":"IF(AV$11=\"\",0,IF(AV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AU17))","v":2},{"$f":"IF(AW$11=\"\",0,IF(AW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AV17))","v":2},{"$f":"IF(AX$11=\"\",0,IF(AX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AW17))","v":2},{"$f":"IF(AY$11=\"\",0,IF(AY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AX17))","v":2},{"$f":"IF(AZ$11=\"\",0,IF(AZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AY17))","v":2},{"$f":"IF(BA$11=\"\",0,IF(BA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),AZ17))","v":2},{"$f":"IF(BB$11=\"\",0,IF(BB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BA17))","v":2},{"$f":"IF(BC$11=\"\",0,IF(BC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BB17))","v":2},{"$f":"IF(BD$11=\"\",0,IF(BD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BC17))","v":2},{"$f":"IF(BE$11=\"\",0,IF(BE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BD17))","v":2},{"$f":"IF(BF$11=\"\",0,IF(BF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BE17))","v":2},{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BF17))","v":2},{"$f":"IF(BH$11=\"\",0,IF(BH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BG17))","v":2},{"$f":"IF(BI$11=\"\",0,IF(BI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BH17))","v":2},{"$f":"IF(BJ$11=\"\",0,IF(BJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BI17))","v":2},{"$f":"IF(BK$11=\"\",0,IF(BK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BJ17))","v":2},{"$f":"IF(BL$11=\"\",0,IF(BL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BK17))","v":2},{"$f":"IF(BM$11=\"\",0,IF(BM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BL17))","v":2},{"$f":"IF(BN$11=\"\",0,IF(BN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BM17))","v":2},{"$f":"IF(BO$11=\"\",0,IF(BO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BN17))","v":2},{"$f":"IF(BP$11=\"\",0,IF(BP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BO17))","v":2},{"$f":"IF(BQ$11=\"\",0,IF(BQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BP17))","v":2},{"$f":"IF(BR$11=\"\",0,IF(BR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BQ17))","v":2},{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BR17))","v":2},{"$f":"IF(BT$11=\"\",0,IF(BT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BS17))","v":2},{"$f":"IF(BU$11=\"\",0,IF(BU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BT17))","v":2},{"$f":"IF(BV$11=\"\",0,IF(BV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BU17))","v":2},{"$f":"IF(BW$11=\"\",0,IF(BW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BV17))","v":2},{"$f":"IF(BX$11=\"\",0,IF(BX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BW17))","v":2},{"$f":"IF(BY$11=\"\",0,IF(BY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BX17))","v":2},{"$f":"IF(BZ$11=\"\",0,IF(BZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BY17))","v":2},{"$f":"IF(CA$11=\"\",0,IF(CA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),BZ17))","v":2},{"$f":"IF(CB$11=\"\",0,IF(CB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CA17))","v":2},{"$f":"IF(CC$11=\"\",0,IF(CC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CB17))","v":2},{"$f":"IF(CD$11=\"\",0,IF(CD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CC17))","v":2},{"$f":"IF(CE$11=\"\",0,IF(CE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CD17))","v":2},{"$f":"IF(CF$11=\"\",0,IF(CF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CE17))","v":2},{"$f":"IF(CG$11=\"\",0,IF(CG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CF17))","v":2},{"$f":"IF(CH$11=\"\",0,IF(CH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CG17))","v":2},{"$f":"IF(CI$11=\"\",0,IF(CI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CH17))","v":2},{"$f":"IF(CJ$11=\"\",0,IF(CJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CI17))","v":2},{"$f":"IF(CK$11=\"\",0,IF(CK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CJ17))","v":2},{"$f":"IF(CL$11=\"\",0,IF(CL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CK17))","v":2},{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CL17))","v":2},{"$f":"IF(CN$11=\"\",0,IF(CN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CM17))","v":2},{"$f":"IF(CO$11=\"\",0,IF(CO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CN17))","v":2},{"$f":"IF(CP$11=\"\",0,IF(CP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CO17))","v":2},{"$f":"IF(CQ$11=\"\",0,IF(CQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CP17))","v":2},{"$f":"IF(CR$11=\"\",0,IF(CR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CQ17))","v":2},{"$f":"IF(CS$11=\"\",0,IF(CS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CR17))","v":2},{"$f":"IF(CT$11=\"\",0,IF(CT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CS17))","v":2},{"$f":"IF(CU$11=\"\",0,IF(CU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$259),CT17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA17","v":"Продавцы-консультанты"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":1917.7923072916667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$51))","v":3.1718749999999997E-2},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$51))","v":6.7356770833333343E-2},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$51))","v":0.15456510416666666},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$51))","v":0.62229166666666658},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$51))","v":0.68240624999999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$51))","v":1.1259374999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$51))","v":1.6550156250000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$51))","v":2.4581249999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$51))","v":3.1617187499999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$51))","v":3.9708593750000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$51))","v":4.3613203125000011},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$51))","v":4.3613203125000011},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$51))","v":6.9181249999999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$51))","v":6.9181249999999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$51))","v":6.9181249999999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$51))","v":9.8968749999999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$51))","v":9.9853124999999991},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$51))","v":9.9853124999999991},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$51))","v":12.26953125},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$51))","v":14.22625},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$51))","v":16.171875},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$51))","v":17.8084375},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$51))","v":17.8084375},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$51))","v":17.8084375},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$51))","v":21.780312500000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$51))","v":21.780312500000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$51))","v":21.780312500000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$51))","v":25.580625000000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$51))","v":25.580625000000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$51))","v":25.580625000000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$51))","v":26.180999999999997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$51))","v":28.77253125},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$51))","v":31.030625000000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$51))","v":32.227499999999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$51))","v":32.227499999999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$51))","v":32.227499999999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$51))","v":34.993125000000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$51))","v":34.993125000000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$51))","v":34.993125000000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$51))","v":37.6096875},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$51))","v":37.6096875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$51))","v":37.6096875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$51))","v":37.6096875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$51))","v":38.709828125000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$51))","v":41.944062500000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$51))","v":42.315937500000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$51))","v":42.315937500000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$51))","v":42.315937500000004},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$51))","v":45.308124999999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$51))","v":45.308124999999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$51))","v":45.308124999999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$51))","v":47.248749999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$51))","v":47.248749999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$51))","v":47.248749999999994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$51))","v":47.248749999999994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$51))","v":47.513656249999997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Sales!$H$51))","v":50.612812499999997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Sales!$H$51))","v":51.809687500000003},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Sales!$H$51))","v":51.809687500000003},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Sales!$H$51))","v":51.809687500000003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Sales!$H$51))","v":53.229374999999997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Sales!$H$51))","v":53.229374999999997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Sales!$H$51))","v":53.229374999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Sales!$H$51))","v":55.623125000000002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Sales!$H$51))","v":55.623125000000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Sales!$H$51))","v":55.623125000000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Sales!$H$51))","v":55.623125000000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Sales!$H$51))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":1733.6817125625003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$78))","v":2.5790625000000001E-2},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$78))","v":5.8847031250000015E-2},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$78))","v":0.13359631249999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$78))","v":0.53163040625000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$78))","v":0.62270537500000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$78))","v":0.99934312500000011},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$78))","v":1.4762356875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$78))","v":2.1963414375000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$78))","v":2.8528756250000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$78))","v":3.5972871875000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$78))","v":3.9934060312500006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$78))","v":3.9934060312500006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$78))","v":6.1284235000000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$78))","v":6.1284235000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$78))","v":6.1284235000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$78))","v":8.8106835000000014},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$78))","v":9.2208000000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$78))","v":9.2208000000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$78))","v":11.123406875000002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$78))","v":12.966519375000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$78))","v":14.761315000000002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$78))","v":16.30222375},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$78))","v":16.30222375},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$78))","v":16.30222375},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$78))","v":19.446155874999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$78))","v":19.446155874999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$78))","v":19.446155874999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$78))","v":22.843042499999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$78))","v":22.843042499999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$78))","v":22.843042499999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$78))","v":23.824013000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$78))","v":26.337675375},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$78))","v":28.458122875000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$78))","v":29.658187499999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$78))","v":29.658187499999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$78))","v":29.658187499999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$78))","v":31.289452624999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$78))","v":31.289452624999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$78))","v":31.289452624999999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$78))","v":33.649297250000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$78))","v":33.649297250000004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$78))","v":33.649297250000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$78))","v":33.649297250000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$78))","v":35.546851687500002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$78))","v":38.4320291875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$78))","v":39.041575000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$78))","v":39.041575000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$78))","v":39.041575000000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$78))","v":40.497027000000003},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$78))","v":40.497027000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$78))","v":40.497027000000003},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$78))","v":42.274655124999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$78))","v":42.274655124999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$78))","v":42.274655124999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$78))","v":42.274655124999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$78))","v":43.556724000000003},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$78))","v":46.434631375000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$78))","v":47.711550000000003},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$78))","v":47.711550000000003},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$78))","v":47.711550000000003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$78))","v":47.720383562499997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$78))","v":47.720383562499997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$78))","v":47.720383562499997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$78))","v":49.724200500000002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$78))","v":49.724200500000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$78))","v":49.724200500000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$78))","v":49.724200500000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$78))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z20:$CV20)","v":72},"*",null,1,{"$f":"IF(AB$11=\"\",0,AA20)","v":1},{"$f":"IF(AC$11=\"\",0,AB20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CO$11=\"\",0,CN20)","v":1},1,1,1,1,1,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z21:$CV21)","v":72},"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z22:$CV22)","v":72},"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z23:$CV23)","v":144},"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(CN$11=\"\",0,CM23)","v":2},2,2,2,2,2,2,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z24:$CV24)","v":144},"*",null,2,2,{"$f":"IF(AC$11=\"\",0,AB24)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(BI$11=\"\",0,BH24)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(CN$11=\"\",0,CM24)","v":2},{"$f":"IF(CO$11=\"\",0,CN24)","v":2},2,2,2,2,2,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z25:$CV25)","v":72},"*",null,1,1,{"$f":"IF(AC$11=\"\",0,AB25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BI$11=\"\",0,BH25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN$11=\"\",0,CM25)","v":1},{"$f":"IF(CO$11=\"\",0,CN25)","v":1},1,1,1,1,1,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$CV26)","v":144},"*",null,2,2,{"$f":"IF(AC$11=\"\",0,AB26)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(BI$11=\"\",0,BH26)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(CN$11=\"\",0,CM26)","v":2},{"$f":"IF(CO$11=\"\",0,CN26)","v":2},2,2,2,2,2,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z31:$CV31,$Z31:$CV31,\">\"&0)=0,0,AVERAGEIFS($Z31:$CV31,$Z31:$CV31,\">\"&0))","v":65591.957056410203},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA16=0,0,AA44/AA16))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,IF(AB16=0,0,AB44/AB16))","v":83333.333333333328},89166.666666666672,89166.666666666672,89166.666666666672,88961.788076569501,88724.247622271068,88168.239385784982,85425.322309148833,85023.4536269815,82785.498642084494,80396.502774363646,79519.167549284641,77175.630248543952,74997.487573435079,73993.531750886672,73993.531750886672,69080.77488401247,69080.77488401247,69080.77488401247,65240.699095305805,65112.754933027943,65112.754933027943,63058.996078684555,63445.70352707438,62261.917215387431,61463.415851876336,61463.415851876336,61463.415851876336,59777.106706471393,59777.106706471393,59777.106706471393,58570.774514514531,58570.774514514531,58570.774514514531,58443.605600114948,59517.051165129131,59024.500236330816,58824.262870616862,58824.262870616862,58824.262870616862,58237.674943692524,58237.674943692524,58237.674943692524,57817.025722433915,57817.025722433915,57817.025722433915,57817.025722433915,59443.352517832471,58993.93730707973,58996.176016521677,58996.176016521677,58996.176016521677,58523.444159274091,58523.444159274091,58523.444159274091,58315.470998156321,58315.470998156321,58315.470998156321,58315.470998156321,60109.973155768828,59804.077610396758,59730.560290391382,59730.560290391382,59730.560290391382,{"$f":"IF(CN$11=\"\",0,IF(CN16=0,0,CN44/CN16))","v":59490.553665650972},59490.553665650972,59490.553665650972,59276.574529509759,59276.574529509759,59276.574529509759,59276.574529509759,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z32:$CV32,$Z32:$CV32,\">\"&0)=0,0,AVERAGEIFS($Z32:$CV32,$Z32:$CV32,\">\"&0))","v":71642.539181694447},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17=0,0,AA45/AA17))","v":32500},{"$f":"IF(AB$11=\"\",0,IF(AB17=0,0,AB45/AB17))","v":32500},67500,67500,67500,67500,67500,67500,67500,67500,67500,67500,68475,68475,69525,69525,69525,69525,69525,69525,69525,69525,69525,69525,70529.25,70529.25,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,72645.127500000002,72645.127500000002,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,74824.481325000001,74824.481325000001,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,77069.215764749999,77069.215764749999,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA17","v":"Продавцы-консультанты"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z33:$CV33,$Z33:$CV33,\">\"&0)=0,0,AVERAGEIFS($Z33:$CV33,$Z33:$CV33,\">\"&0))","v":37936.300767253786},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18=0,0,AA46/AA18))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB18=0,0,AB46/AB18))","v":0},0,0,0,35000,35000,35000,35000.000000000007,35000,35000.000000000007,35000,36050,36050,36050,36049.999999999993,36049.999999999993,36050,36050,36050,36050,36050,36050,36050,37131.500000000007,37131.5,37131.5,37131.5,37131.5,37131.499999999993,37131.499999999993,37131.499999999993,37131.5,37131.5,37131.5,37131.5,38245.444999999992,38245.445000000007,38245.445,38245.445,38245.445,38245.444999999992,38245.444999999992,38245.444999999992,38245.444999999992,38245.444999999992,38245.444999999992,38245.444999999992,39392.808349999999,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999992,39392.808350000007,39392.808350000007,39392.808350000007,39392.808350000007,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499986,40574.592600499986,40574.592600499986,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z34:$CV34,$Z34:$CV34,\">\"&0)=0,0,AVERAGEIFS($Z34:$CV34,$Z34:$CV34,\">\"&0))","v":65033.658458149243},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA19=0,0,AA47/AA19))","v":0},0,0,0,0,60000,60000,60000.000000000015,60000.000000000007,60000,59999.999999999993,60000,61799.999999999993,61799.999999999993,61800,61799.999999999993,61799.999999999993,61800.000000000007,61800.000000000007,61800.000000000007,61800,61800,61800,61799.999999999985,63653.999999999985,63653.999999999985,63654,63654,63654,63654.000000000015,63654.000000000015,63654.000000000015,63654,63654,63654,63654,65563.62000000001,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,69556.444457999984,69556.444457999984,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z35:$CV35,$Z35:$CV35,\">\"&0)=0,0,AVERAGEIFS($Z35:$CV35,$Z35:$CV35,\">\"&0))","v":215613.66280999998},null,null,{"$f":"IF(OR(AA$11=\"\",AA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AB$11=\"\",AB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AC$11=\"\",AC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AD$11=\"\",AD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AE$11=\"\",AE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AF$11=\"\",AF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AG$11=\"\",AG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AH$11=\"\",AH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AI$11=\"\",AI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AJ$11=\"\",AJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AK$11=\"\",AK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AL$11=\"\",AL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AM$11=\"\",AM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AN$11=\"\",AN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AO$11=\"\",AO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AP$11=\"\",AP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AQ$11=\"\",AQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AR$11=\"\",AR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AS$11=\"\",AS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AT$11=\"\",AT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AU$11=\"\",AU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AV$11=\"\",AV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AW$11=\"\",AW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AX$11=\"\",AX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AY$11=\"\",AY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(AZ$11=\"\",AZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BA$11=\"\",BA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BB$11=\"\",BB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BC$11=\"\",BC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BD$11=\"\",BD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BE$11=\"\",BE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BF$11=\"\",BF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BG$11=\"\",BG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BH$11=\"\",BH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BI$11=\"\",BI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BJ$11=\"\",BJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BK$11=\"\",BK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BL$11=\"\",BL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BM$11=\"\",BM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BN$11=\"\",BN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BO$11=\"\",BO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BP$11=\"\",BP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BQ$11=\"\",BQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BR$11=\"\",BR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BS$11=\"\",BS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BT$11=\"\",BT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BU$11=\"\",BU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BV$11=\"\",BV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BW$11=\"\",BW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(BX$11=\"\",BX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(BY$11=\"\",BY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(BZ$11=\"\",BZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CA$11=\"\",CA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CB$11=\"\",CB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CC$11=\"\",CC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CD$11=\"\",CD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CE$11=\"\",CE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CF$11=\"\",CF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CG$11=\"\",CG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CH$11=\"\",CH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CI$11=\"\",CI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CJ$11=\"\",CJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CK$11=\"\",CK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CL$11=\"\",CL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CM$11=\"\",CM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CN$11=\"\",CN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CO$11=\"\",CO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CP$11=\"\",CP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CQ$11=\"\",CQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CR$11=\"\",CR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CS$11=\"\",CS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CT$11=\"\",CT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CU$11=\"\",CU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z36:$CV36,$Z36:$CV36,\">\"&0)=0,0,AVERAGEIFS($Z36:$CV36,$Z36:$CV36,\">\"&0))","v":194052.29652899981},null,null,{"$f":"IF(OR(AA$11=\"\",AA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AB$11=\"\",AB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AC$11=\"\",AC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AD$11=\"\",AD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AE$11=\"\",AE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AF$11=\"\",AF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AG$11=\"\",AG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AH$11=\"\",AH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AI$11=\"\",AI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AJ$11=\"\",AJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AK$11=\"\",AK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AL$11=\"\",AL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":180000},{"$f":"IF(OR(AM$11=\"\",AM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AN$11=\"\",AN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AO$11=\"\",AO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AP$11=\"\",AP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AQ$11=\"\",AQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AR$11=\"\",AR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AS$11=\"\",AS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AT$11=\"\",AT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AU$11=\"\",AU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AV$11=\"\",AV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AW$11=\"\",AW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AX$11=\"\",AX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":185400},{"$f":"IF(OR(AY$11=\"\",AY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(AZ$11=\"\",AZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BA$11=\"\",BA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BB$11=\"\",BB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BC$11=\"\",BC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BD$11=\"\",BD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BE$11=\"\",BE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BF$11=\"\",BF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BG$11=\"\",BG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BH$11=\"\",BH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BI$11=\"\",BI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BJ$11=\"\",BJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190962},{"$f":"IF(OR(BK$11=\"\",BK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BL$11=\"\",BL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BM$11=\"\",BM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BN$11=\"\",BN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BO$11=\"\",BO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BP$11=\"\",BP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BQ$11=\"\",BQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BR$11=\"\",BR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BS$11=\"\",BS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BT$11=\"\",BT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BU$11=\"\",BU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BV$11=\"\",BV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":196690.86000000002},{"$f":"IF(OR(BW$11=\"\",BW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(BX$11=\"\",BX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(BY$11=\"\",BY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(BZ$11=\"\",BZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CA$11=\"\",CA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CB$11=\"\",CB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CC$11=\"\",CC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CD$11=\"\",CD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CE$11=\"\",CE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CF$11=\"\",CF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CG$11=\"\",CG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CH$11=\"\",CH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":202591.58579999997},{"$f":"IF(OR(CI$11=\"\",CI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CJ$11=\"\",CJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CK$11=\"\",CK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CL$11=\"\",CL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CM$11=\"\",CM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CN$11=\"\",CN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CO$11=\"\",CO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CP$11=\"\",CP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CQ$11=\"\",CQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CR$11=\"\",CR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CS$11=\"\",CS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CT$11=\"\",CT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":208669.33337399998},{"$f":"IF(OR(CU$11=\"\",CU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z37:$CV37,$Z37:$CV37,\">\"&0)=0,0,AVERAGEIFS($Z37:$CV37,$Z37:$CV37,\">\"&0))","v":129368.19768600003},null,null,{"$f":"IF(OR(AA$11=\"\",AA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AB$11=\"\",AB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AC$11=\"\",AC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AD$11=\"\",AD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AE$11=\"\",AE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AF$11=\"\",AF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AG$11=\"\",AG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AH$11=\"\",AH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AI$11=\"\",AI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AJ$11=\"\",AJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AK$11=\"\",AK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AL$11=\"\",AL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":120000},{"$f":"IF(OR(AM$11=\"\",AM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AN$11=\"\",AN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AO$11=\"\",AO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AP$11=\"\",AP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AQ$11=\"\",AQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AR$11=\"\",AR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AS$11=\"\",AS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AT$11=\"\",AT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AU$11=\"\",AU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AV$11=\"\",AV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AW$11=\"\",AW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AX$11=\"\",AX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":123600},{"$f":"IF(OR(AY$11=\"\",AY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(AZ$11=\"\",AZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BA$11=\"\",BA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BB$11=\"\",BB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BC$11=\"\",BC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BD$11=\"\",BD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BE$11=\"\",BE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BF$11=\"\",BF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BG$11=\"\",BG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BH$11=\"\",BH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BI$11=\"\",BI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BJ$11=\"\",BJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":127308},{"$f":"IF(OR(BK$11=\"\",BK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BL$11=\"\",BL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BM$11=\"\",BM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BN$11=\"\",BN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BO$11=\"\",BO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BP$11=\"\",BP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BQ$11=\"\",BQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BR$11=\"\",BR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BS$11=\"\",BS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BT$11=\"\",BT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BU$11=\"\",BU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BV$11=\"\",BV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":131127.24},{"$f":"IF(OR(BW$11=\"\",BW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(BX$11=\"\",BX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(BY$11=\"\",BY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(BZ$11=\"\",BZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CA$11=\"\",CA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CB$11=\"\",CB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CC$11=\"\",CC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CD$11=\"\",CD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CE$11=\"\",CE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CF$11=\"\",CF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CG$11=\"\",CG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CH$11=\"\",CH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":135061.05719999998},{"$f":"IF(OR(CI$11=\"\",CI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CJ$11=\"\",CJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CK$11=\"\",CK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CL$11=\"\",CL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CM$11=\"\",CM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CN$11=\"\",CN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CO$11=\"\",CO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CP$11=\"\",CP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CQ$11=\"\",CQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CR$11=\"\",CR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CS$11=\"\",CS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CT$11=\"\",CT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":139112.88891599997},{"$f":"IF(OR(CU$11=\"\",CU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z38:$CV38,$Z38:$CV38,\">\"&0)=0,0,AVERAGEIFS($Z38:$CV38,$Z38:$CV38,\">\"&0))","v":70074.440413250049},null,null,{"$f":"IF(OR(AA$11=\"\",AA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AB$11=\"\",AB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AC$11=\"\",AC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AD$11=\"\",AD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AE$11=\"\",AE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AF$11=\"\",AF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AG$11=\"\",AG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AH$11=\"\",AH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AI$11=\"\",AI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AJ$11=\"\",AJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AK$11=\"\",AK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AL$11=\"\",AL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AM$11=\"\",AM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AN$11=\"\",AN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AO$11=\"\",AO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AP$11=\"\",AP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AQ$11=\"\",AQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AR$11=\"\",AR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AS$11=\"\",AS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AT$11=\"\",AT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AU$11=\"\",AU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AV$11=\"\",AV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AW$11=\"\",AW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AX$11=\"\",AX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AY$11=\"\",AY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(AZ$11=\"\",AZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BA$11=\"\",BA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BB$11=\"\",BB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BC$11=\"\",BC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BD$11=\"\",BD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BE$11=\"\",BE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BF$11=\"\",BF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BG$11=\"\",BG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BH$11=\"\",BH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BI$11=\"\",BI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BJ$11=\"\",BJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BK$11=\"\",BK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BL$11=\"\",BL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BM$11=\"\",BM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BN$11=\"\",BN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BO$11=\"\",BO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BP$11=\"\",BP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BQ$11=\"\",BQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BR$11=\"\",BR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BS$11=\"\",BS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BT$11=\"\",BT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BU$11=\"\",BU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BV$11=\"\",BV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BW$11=\"\",BW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BX$11=\"\",BX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BY$11=\"\",BY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BZ$11=\"\",BZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CA$11=\"\",CA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CB$11=\"\",CB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CC$11=\"\",CC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CD$11=\"\",CD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CE$11=\"\",CE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CF$11=\"\",CF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CG$11=\"\",CG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CH$11=\"\",CH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CI$11=\"\",CI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CJ$11=\"\",CJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CK$11=\"\",CK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CL$11=\"\",CL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CM$11=\"\",CM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CN$11=\"\",CN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CO$11=\"\",CO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CP$11=\"\",CP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CQ$11=\"\",CQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CR$11=\"\",CR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CS$11=\"\",CS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CT$11=\"\",CT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CU$11=\"\",CU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z39:$CV39,$Z39:$CV39,\">\"&0)=0,0,AVERAGEIFS($Z39:$CV39,$Z39:$CV39,\">\"&0))","v":75464.781983500114},null,null,{"$f":"IF(OR(AA$11=\"\",AA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AB$11=\"\",AB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AC$11=\"\",AC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AD$11=\"\",AD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AE$11=\"\",AE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AF$11=\"\",AF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AG$11=\"\",AG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AH$11=\"\",AH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AI$11=\"\",AI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AJ$11=\"\",AJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AK$11=\"\",AK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AL$11=\"\",AL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70000},{"$f":"IF(OR(AM$11=\"\",AM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AN$11=\"\",AN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AO$11=\"\",AO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AP$11=\"\",AP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AQ$11=\"\",AQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AR$11=\"\",AR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AS$11=\"\",AS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AT$11=\"\",AT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AU$11=\"\",AU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AV$11=\"\",AV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AW$11=\"\",AW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AX$11=\"\",AX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72100},{"$f":"IF(OR(AY$11=\"\",AY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(AZ$11=\"\",AZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BA$11=\"\",BA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BB$11=\"\",BB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BC$11=\"\",BC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BD$11=\"\",BD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BE$11=\"\",BE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BF$11=\"\",BF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BG$11=\"\",BG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BH$11=\"\",BH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BI$11=\"\",BI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BJ$11=\"\",BJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":74263},{"$f":"IF(OR(BK$11=\"\",BK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BL$11=\"\",BL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BM$11=\"\",BM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BN$11=\"\",BN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BO$11=\"\",BO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BP$11=\"\",BP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BQ$11=\"\",BQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BR$11=\"\",BR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BS$11=\"\",BS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BT$11=\"\",BT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BU$11=\"\",BU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BV$11=\"\",BV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76490.89},{"$f":"IF(OR(BW$11=\"\",BW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(BX$11=\"\",BX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(BY$11=\"\",BY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(BZ$11=\"\",BZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CA$11=\"\",CA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CB$11=\"\",CB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CC$11=\"\",CC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CD$11=\"\",CD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CE$11=\"\",CE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CF$11=\"\",CF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CG$11=\"\",CG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CH$11=\"\",CH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78785.616699999999},{"$f":"IF(OR(CI$11=\"\",CI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CJ$11=\"\",CJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CK$11=\"\",CK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CL$11=\"\",CL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CM$11=\"\",CM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CN$11=\"\",CN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CO$11=\"\",CO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CP$11=\"\",CP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CQ$11=\"\",CQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CR$11=\"\",CR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CS$11=\"\",CS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CT$11=\"\",CT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":81149.185200999986},{"$f":"IF(OR(CU$11=\"\",CU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z40:$CV40,$Z40:$CV40,\">\"&0)=0,0,AVERAGEIFS($Z40:$CV40,$Z40:$CV40,\">\"&0))","v":70074.440413250049},null,null,{"$f":"IF(OR(AA$11=\"\",AA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AB$11=\"\",AB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AC$11=\"\",AC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AD$11=\"\",AD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AE$11=\"\",AE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AF$11=\"\",AF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AG$11=\"\",AG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AH$11=\"\",AH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AI$11=\"\",AI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AJ$11=\"\",AJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AK$11=\"\",AK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AL$11=\"\",AL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AM$11=\"\",AM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AN$11=\"\",AN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AO$11=\"\",AO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AP$11=\"\",AP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AQ$11=\"\",AQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AR$11=\"\",AR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AS$11=\"\",AS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AT$11=\"\",AT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AU$11=\"\",AU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AV$11=\"\",AV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AW$11=\"\",AW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AX$11=\"\",AX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AY$11=\"\",AY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(AZ$11=\"\",AZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BA$11=\"\",BA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BB$11=\"\",BB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BC$11=\"\",BC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BD$11=\"\",BD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BE$11=\"\",BE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BF$11=\"\",BF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BG$11=\"\",BG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BH$11=\"\",BH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BI$11=\"\",BI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BJ$11=\"\",BJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BK$11=\"\",BK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BL$11=\"\",BL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BM$11=\"\",BM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BN$11=\"\",BN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BO$11=\"\",BO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BP$11=\"\",BP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BQ$11=\"\",BQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BR$11=\"\",BR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BS$11=\"\",BS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BT$11=\"\",BT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BU$11=\"\",BU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BV$11=\"\",BV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BW$11=\"\",BW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BX$11=\"\",BX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BY$11=\"\",BY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BZ$11=\"\",BZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CA$11=\"\",CA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CB$11=\"\",CB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CC$11=\"\",CC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CD$11=\"\",CD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CE$11=\"\",CE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CF$11=\"\",CF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CG$11=\"\",CG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CH$11=\"\",CH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CI$11=\"\",CI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CJ$11=\"\",CJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CK$11=\"\",CK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CL$11=\"\",CL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CM$11=\"\",CM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CN$11=\"\",CN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CO$11=\"\",CO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CP$11=\"\",CP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CQ$11=\"\",CQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CR$11=\"\",CR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CS$11=\"\",CS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CT$11=\"\",CT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":75352.814829499985},{"$f":"IF(OR(CU$11=\"\",CU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб./ставка/мес.",null,null,"*",50000,null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z41:$CV41,$Z41:$CV41,\">\"&0)=0,0,AVERAGEIFS($Z41:$CV41,$Z41:$CV41,\">\"&0))","v":53903.415702499995},null,null,{"$f":"IF(OR(AA$11=\"\",AA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AB$11=\"\",AB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AC$11=\"\",AC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AD$11=\"\",AD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AE$11=\"\",AE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AF$11=\"\",AF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AG$11=\"\",AG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AH$11=\"\",AH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AI$11=\"\",AI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AJ$11=\"\",AJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AK$11=\"\",AK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AL$11=\"\",AL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50000},{"$f":"IF(OR(AM$11=\"\",AM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AN$11=\"\",AN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AO$11=\"\",AO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AP$11=\"\",AP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AQ$11=\"\",AQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AR$11=\"\",AR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AS$11=\"\",AS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AT$11=\"\",AT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AU$11=\"\",AU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AV$11=\"\",AV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AW$11=\"\",AW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AX$11=\"\",AX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51500},{"$f":"IF(OR(AY$11=\"\",AY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(AZ$11=\"\",AZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BA$11=\"\",BA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BB$11=\"\",BB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BC$11=\"\",BC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BD$11=\"\",BD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BE$11=\"\",BE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BF$11=\"\",BF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BG$11=\"\",BG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BH$11=\"\",BH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BI$11=\"\",BI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BJ$11=\"\",BJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53045},{"$f":"IF(OR(BK$11=\"\",BK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BL$11=\"\",BL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BM$11=\"\",BM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BN$11=\"\",BN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BO$11=\"\",BO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BP$11=\"\",BP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BQ$11=\"\",BQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BR$11=\"\",BR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BS$11=\"\",BS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BT$11=\"\",BT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BU$11=\"\",BU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BV$11=\"\",BV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54636.35},{"$f":"IF(OR(BW$11=\"\",BW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(BX$11=\"\",BX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(BY$11=\"\",BY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(BZ$11=\"\",BZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CA$11=\"\",CA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CB$11=\"\",CB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CC$11=\"\",CC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CD$11=\"\",CD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CE$11=\"\",CE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CF$11=\"\",CF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CG$11=\"\",CG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CH$11=\"\",CH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":56275.440499999997},{"$f":"IF(OR(CI$11=\"\",CI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CJ$11=\"\",CJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CK$11=\"\",CK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CL$11=\"\",CL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CM$11=\"\",CM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CN$11=\"\",CN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CO$11=\"\",CO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CP$11=\"\",CP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CQ$11=\"\",CQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CR$11=\"\",CR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CS$11=\"\",CS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CT$11=\"\",CT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":57963.703714999989},{"$f":"IF(OR(CU$11=\"\",CU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":274036208.42715585},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA45:AA55))","v":1000000},{"$f":"IF(AB$11=\"\",0,SUM(AB45:AB55))","v":1000000},{"$f":"IF(AC$11=\"\",0,SUM(AC45:AC55))","v":1070000},1070000,1070000,1072657.59375,1075888.3088541667,1083425.5573958333,1123678.0327083333,1131246.54125,1169368.3999999999,1216499.6881249999,1324349.3070875001,1390287.6745624999,1467561.8286562501,1506118.089996875,1506118.089996875,1730234.9785500001,1730234.9785500001,1730234.9785500001,2003382.5840500002,2031915.9556249999,2031915.9556249999,2231843.1464375001,2486612.8261712501,2673102.7215724997,2834118.7476137499,2834118.7476137499,2834118.7476137499,3181724.2796610002,3181724.2796610002,3181724.2796610002,3539061.0044824998,3539061.0044824998,3539061.0044824998,3623796.5250019999,3994201.6014025132,4219587.6158429319,4346271.1038762499,4346271.1038762499,4346271.1038762499,4558995.3094791276,4558995.3094791276,4558995.3094791276,4813786.8629144831,4813786.8629144831,4813786.8629144831,4813786.8629144831,5127386.2251122417,5449629.3616854241,5507736.2399146231,5507736.2399146231,5507736.2399146231,5723894.3515613144,5723894.3515613144,5723894.3515613144,5920385.187201011,5920385.187201011,5920385.187201011,5920385.187201011,6195557.7899823859,6521481.7967158845,6661226.0001528068,6661226.0001528068,6661226.0001528068,{"$f":"IF(CN$11=\"\",0,SUM(CN45:CN55))","v":6719443.6732847262},6719443.6732847262,6719443.6732847262,6955947.4858393921,6955947.4858393921,6955947.4858393921,6955947.4858393921,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z45:$CV45)","v":10316525.642163999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":135000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":136950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":136950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":139050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":141058.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":141058.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":143221.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":145290.255},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":145290.255},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":147518.14500000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":149648.96265},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":149648.96265},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":151943.68935},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":154138.4315295},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":154138.4315295},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":156502.00003049997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Продавцы-консультанты"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z46:$CV46)","v":74965363.894462302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1110.15625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2357.486979166667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":5409.778645833333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":21780.208333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":23884.21875},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":39407.8125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":57925.546875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":88615.40625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":113979.9609375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":143149.48046875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":157225.59726562499},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":157225.59726562499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":249398.40625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":249398.40625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":249398.40625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":356782.34375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":359970.515625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":359970.515625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":442316.6015625},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":528242.00187500007},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":600485.9765625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":661253.99703125004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":661253.99703125004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":661253.99703125004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":808735.67359374999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":808735.67359374999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":808735.67359374999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":949846.97718749999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":949846.97718749999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":949846.97718749999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":972139.80149999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1100418.2614326561},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1186780.0617531252},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1232555.0787374999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1232555.0787374999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1232555.0787374999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1338327.6375656249},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1338327.6375656249},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1338327.6375656249},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1438399.2347484373},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1438399.2347484373},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1438399.2347484373},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1438399.2347484373},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1524888.8405895648},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1652294.4154829215},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1666943.6160880779},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1666943.6160880779},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1666943.6160880779},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1784814.2848228433},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1784814.2848228433},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1784814.2848228433},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1861260.9535270624},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1861260.9535270624},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1861260.9535270624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1861260.9535270624},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1927847.2453039503},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2053594.2475529935},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2102156.9630717169},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2102156.9630717169},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2102156.9630717169},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2159760.205004239},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2159760.205004239},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2159760.205004239},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2256885.6360416864},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2256885.6360416864},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2256885.6360416864},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2256885.6360416864},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF($X47-Prdction!$X$406=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z47:$CV47)","v":116178759.98868349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1547.4375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3530.821875000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8015.7787500000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":31897.824375000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":37362.322500000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":59960.587500000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":88574.141250000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":135733.9008375},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":176307.713625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":222312.3481875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":246792.49273125001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":246792.49273125001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":378736.57230000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":378736.57230000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":378736.57230000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":544500.24030000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":569845.44000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":569845.44000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":687426.54487500002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":825370.82429624989},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":939616.74500999984},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1037701.7505825},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1037701.7505825},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1037701.7505825},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1237825.6060672502},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1237825.6060672502},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1237825.6060672502},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1454051.0272949999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1454051.0272949999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1454051.0272949999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1516493.7235020001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1726793.3399698576},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1865817.5540898074},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1944498.1351387498},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1944498.1351387498},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1944498.1351387498},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2051449.7819135024},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2051449.7819135024},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2051449.7819135024},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2206169.7381660454},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2206169.7381660454},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2206169.7381660454},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2206169.7381660454},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2400497.6845226767},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2595335.2462025033},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2636498.197126545},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2636498.197126545},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2636498.197126545},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2734785.6400384721},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2734785.6400384721},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2734785.6400384721},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2854829.8069739486},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2854829.8069739486},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2854829.8069739486},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2854829.8069739486},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3029650.8536784351},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3229827.8581628911},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3318645.7775800899},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3318645.7775800899},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3318645.7775800899},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3319260.2087794873},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3319260.2087794873},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3319260.2087794873},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3458638.5902967057},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3458638.5902967057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3458638.5902967057},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3458638.5902967057},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z48:$CV48)","v":15524183.722319998},null,null,{"$f":"IF(AA$11=\"\",0,AA35*AA20)","v":200000},{"$f":"IF(AB$11=\"\",0,AB35*AB20)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,{"$f":"IF(CN$11=\"\",0,CN35*CN20)","v":231854.81485999995},231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z49:$CV49)","v":13971765.350087985},null,null,180000,{"$f":"IF(AB$11=\"\",0,AB36*AB21)","v":180000},180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z50:$CV50)","v":9314510.2333920021},null,null,120000,{"$f":"IF(AB$11=\"\",0,AB37*AB22)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":10090719.419508006},null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z52:$CV52)","v":10866928.605624016},null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,{"$f":"IF(CN$11=\"\",0,CN39*CN24)","v":162298.37040199997},162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":5045359.7097540032},null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,{"$f":"IF(CM$11=\"\",0,CM40*CM25)","v":75352.814829499985},75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z54:$CV54)","v":7762091.8611599989},null,null,100000,{"$f":"IF(AB$11=\"\",0,AB41*AB26)","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},"Условия оплаты ФОТ постоянного персонала"]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"Mrkting!$I$143","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,{"$f":"IF($X69-Prdction!$X$412=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z69:$CV69)","v":114449440.69353515},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":773.71875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2539.1296875000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5773.3003125000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":19956.801562500001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":34630.073437500003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":48661.455000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":74267.364375000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":112154.02104374999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":156020.80723124999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":199310.03090625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":234552.42045937502},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":246792.49273125001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":312764.532515625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":378736.57230000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":378736.57230000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":461618.40630000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":557172.84015000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":569845.44000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":628635.99243750004},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":756398.68458562496},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":882493.78465312487},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":988659.24779624993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1037701.7505825},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1037701.7505825},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1137763.6783248752},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1237825.6060672502},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1237825.6060672502},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1345938.3166811252},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1454051.0272949999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1454051.0272949999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1485272.3753984999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1621643.5317359287},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1796305.4470298325},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1905157.8446142785},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1944498.1351387498},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1944498.1351387498},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1997973.9585261261},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2051449.7819135024},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2051449.7819135024},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2128809.7600397738},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2206169.7381660454},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2206169.7381660454},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2206169.7381660454},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2303333.7113443613},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2497916.4653625898},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2615916.7216645242},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2636498.197126545},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2636498.197126545},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2685641.9185825083},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2734785.6400384721},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2734785.6400384721},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2794807.7235062104},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2854829.8069739486},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2854829.8069739486},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2854829.8069739486},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2942240.3303261921},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3129739.3559206631},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3274236.8178714905},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3318645.7775800899},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3318645.7775800899},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3318952.9931797888},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3319260.2087794873},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3319260.2087794873},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3388949.3995380965},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3458638.5902967057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3458638.5902967057},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3458638.5902967057},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z74:$CV74)","v":10785779.420423014},null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":70000},{"$f":"IF(AB$11=\"\",0,$Q$59*(IF(AB$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AC$11=\"\",0,$Q$59*(IF(AC$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AD$11=\"\",0,$Q$59*(IF(AD$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AE$11=\"\",0,$Q$59*(IF(AE$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AF$11=\"\",0,$Q$59*(IF(AF$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AG$11=\"\",0,$Q$59*(IF(AG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AH$11=\"\",0,$Q$59*(IF(AH$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AI$11=\"\",0,$Q$59*(IF(AI$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AJ$11=\"\",0,$Q$59*(IF(AJ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AK$11=\"\",0,$Q$59*(IF(AK$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AL$11=\"\",0,$Q$59*(IF(AL$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT(-$Q$64))))","v":140000},{"$f":"IF(AM$11=\"\",0,$Q$59*(IF(AM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT(-$Q$64))))","v":142100},{"$f":"IF(AN$11=\"\",0,$Q$59*(IF(AN$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AO$11=\"\",0,$Q$59*(IF(AO$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AP$11=\"\",0,$Q$59*(IF(AP$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AQ$11=\"\",0,$Q$59*(IF(AQ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AR$11=\"\",0,$Q$59*(IF(AR$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AS$11=\"\",0,$Q$59*(IF(AS$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AT$11=\"\",0,$Q$59*(IF(AT$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AU$11=\"\",0,$Q$59*(IF(AU$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AV$11=\"\",0,$Q$59*(IF(AV$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AW$11=\"\",0,$Q$59*(IF(AW$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AX$11=\"\",0,$Q$59*(IF(AX$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT(-$Q$64))))","v":144200},{"$f":"IF(AY$11=\"\",0,$Q$59*(IF(AY$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT(-$Q$64))))","v":146363},{"$f":"IF(AZ$11=\"\",0,$Q$59*(IF(AZ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BA$11=\"\",0,$Q$59*(IF(BA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BB$11=\"\",0,$Q$59*(IF(BB$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BC$11=\"\",0,$Q$59*(IF(BC$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BD$11=\"\",0,$Q$59*(IF(BD$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BE$11=\"\",0,$Q$59*(IF(BE$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BF$11=\"\",0,$Q$59*(IF(BF$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BH$11=\"\",0,$Q$59*(IF(BH$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BI$11=\"\",0,$Q$59*(IF(BI$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BJ$11=\"\",0,$Q$59*(IF(BJ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT(-$Q$64))))","v":148526},{"$f":"IF(BK$11=\"\",0,$Q$59*(IF(BK$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT(-$Q$64))))","v":150753.89000000001},{"$f":"IF(BL$11=\"\",0,$Q$59*(IF(BL$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BM$11=\"\",0,$Q$59*(IF(BM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BN$11=\"\",0,$Q$59*(IF(BN$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BO$11=\"\",0,$Q$59*(IF(BO$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BP$11=\"\",0,$Q$59*(IF(BP$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BQ$11=\"\",0,$Q$59*(IF(BQ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BR$11=\"\",0,$Q$59*(IF(BR$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BS$11=\"\",0,$Q$59*(IF(BS$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BT$11=\"\",0,$Q$59*(IF(BT$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BU$11=\"\",0,$Q$59*(IF(BU$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BV$11=\"\",0,$Q$59*(IF(BV$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT(-$Q$64))))","v":152981.78},{"$f":"IF(BW$11=\"\",0,$Q$59*(IF(BW$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT(-$Q$64))))","v":155276.5067},{"$f":"IF(BX$11=\"\",0,$Q$59*(IF(BX$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(BY$11=\"\",0,$Q$59*(IF(BY$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(BZ$11=\"\",0,$Q$59*(IF(BZ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CA$11=\"\",0,$Q$59*(IF(CA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CB$11=\"\",0,$Q$59*(IF(CB$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CC$11=\"\",0,$Q$59*(IF(CC$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CD$11=\"\",0,$Q$59*(IF(CD$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CE$11=\"\",0,$Q$59*(IF(CE$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CF$11=\"\",0,$Q$59*(IF(CF$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CG$11=\"\",0,$Q$59*(IF(CG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CH$11=\"\",0,$Q$59*(IF(CH$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT(-$Q$64))))","v":157571.2334},{"$f":"IF(CI$11=\"\",0,$Q$59*(IF(CI$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT(-$Q$64))))","v":159934.80190099997},{"$f":"IF(CJ$11=\"\",0,$Q$59*(IF(CJ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CK$11=\"\",0,$Q$59*(IF(CK$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CL$11=\"\",0,$Q$59*(IF(CL$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CN$11=\"\",0,$Q$59*(IF(CN$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CO$11=\"\",0,$Q$59*(IF(CO$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CP$11=\"\",0,$Q$59*(IF(CP$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CQ$11=\"\",0,$Q$59*(IF(CQ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CR$11=\"\",0,$Q$59*(IF(CR$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CS$11=\"\",0,$Q$59*(IF(CS$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CT$11=\"\",0,$Q$59*(IF(CT$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT(-$Q$64))))","v":162298.37040199997},{"$f":"IF(CU$11=\"\",0,$Q$59*(IF(CU$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT(-$Q$64))))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z75:$CV75)","v":5007683.302339253},null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":32500},{"$f":"IF(AB$11=\"\",0,$Q$59*(IF(AB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AC$11=\"\",0,$Q$59*(IF(AC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AD$11=\"\",0,$Q$59*(IF(AD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AE$11=\"\",0,$Q$59*(IF(AE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AF$11=\"\",0,$Q$59*(IF(AF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AG$11=\"\",0,$Q$59*(IF(AG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AH$11=\"\",0,$Q$59*(IF(AH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AI$11=\"\",0,$Q$59*(IF(AI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AJ$11=\"\",0,$Q$59*(IF(AJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AK$11=\"\",0,$Q$59*(IF(AK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AL$11=\"\",0,$Q$59*(IF(AL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q$64))))","v":65000},{"$f":"IF(AM$11=\"\",0,$Q$59*(IF(AM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q$64))))","v":65975},{"$f":"IF(AN$11=\"\",0,$Q$59*(IF(AN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AO$11=\"\",0,$Q$59*(IF(AO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AP$11=\"\",0,$Q$59*(IF(AP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AQ$11=\"\",0,$Q$59*(IF(AQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AR$11=\"\",0,$Q$59*(IF(AR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AS$11=\"\",0,$Q$59*(IF(AS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AT$11=\"\",0,$Q$59*(IF(AT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AU$11=\"\",0,$Q$59*(IF(AU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AV$11=\"\",0,$Q$59*(IF(AV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AW$11=\"\",0,$Q$59*(IF(AW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AX$11=\"\",0,$Q$59*(IF(AX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q$64))))","v":66950},{"$f":"IF(AY$11=\"\",0,$Q$59*(IF(AY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q$64))))","v":67954.25},{"$f":"IF(AZ$11=\"\",0,$Q$59*(IF(AZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BA$11=\"\",0,$Q$59*(IF(BA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BB$11=\"\",0,$Q$59*(IF(BB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BC$11=\"\",0,$Q$59*(IF(BC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BD$11=\"\",0,$Q$59*(IF(BD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BE$11=\"\",0,$Q$59*(IF(BE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BF$11=\"\",0,$Q$59*(IF(BF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BH$11=\"\",0,$Q$59*(IF(BH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BI$11=\"\",0,$Q$59*(IF(BI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,$Q$59*(IF(BJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q$64))))","v":68958.5},{"$f":"IF(BK$11=\"\",0,$Q$59*(IF(BK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q$64))))","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,$Q$59*(IF(BL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,$Q$59*(IF(BM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,$Q$59*(IF(BN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,$Q$59*(IF(BO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,$Q$59*(IF(BP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,$Q$59*(IF(BQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,$Q$59*(IF(BR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,$Q$59*(IF(BS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,$Q$59*(IF(BT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,$Q$59*(IF(BU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,$Q$59*(IF(BV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q$64))))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,$Q$59*(IF(BW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q$64))))","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,$Q$59*(IF(BX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,$Q$59*(IF(BY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,$Q$59*(IF(BZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,$Q$59*(IF(CA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,$Q$59*(IF(CB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,$Q$59*(IF(CC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,$Q$59*(IF(CD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,$Q$59*(IF(CE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,$Q$59*(IF(CF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,$Q$59*(IF(CG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,$Q$59*(IF(CH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q$64))))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,$Q$59*(IF(CI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q$64))))","v":74255.443739749986},{"$f":"IF(CJ$11=\"\",0,$Q$59*(IF(CJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,$Q$59*(IF(CK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,$Q$59*(IF(CL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,$Q$59*(IF(CN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,$Q$59*(IF(CO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,$Q$59*(IF(CP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,$Q$59*(IF(CQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,$Q$59*(IF(CR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,$Q$59*(IF(CS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,$Q$59*(IF(CT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q$64))))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,$Q$59*(IF(CU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q$64))))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z80:$CV80)","v":10316525.642163999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":135000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":136950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":136950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":139050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":141058.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":141058.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":143221.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":145290.255},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":145290.255},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":147518.14500000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":149648.96265},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":149648.96265},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":151943.68935},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":154138.4315295},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":154138.4315295},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":156502.00003049997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Mrkting!$H$254,Mrkting!$Q:$Q,$Q80))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z85:$CV85)","v":9314510.2333920021},null,null,{"$f":"IF(AA$11=\"\",0,AA50)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,{"$f":"IF(CM$11=\"\",0,CM50)","v":139112.88891599997},139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",{"$f":"IF(G96<>0,1,IF(OR($Q96=\"\",$Q96=0),0,IF($R96=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H96))),$Q96)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z96:$CV96)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q96=Lists!$CI$17,0,AA19))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q96=Lists!$CI$17,0,AB19))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q96=Lists!$CI$17,0,AC19))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q96=Lists!$CI$17,0,AD19))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q96=Lists!$CI$17,0,AE19))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q96=Lists!$CI$17,0,AF19))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q96=Lists!$CI$17,0,AG19))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q96=Lists!$CI$17,0,AH19))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q96=Lists!$CI$17,0,AI19))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AJ19))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q96=Lists!$CI$17,0,AK19))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q96=Lists!$CI$17,0,AL19))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q96=Lists!$CI$17,0,AM19))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q96=Lists!$CI$17,0,AN19))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q96=Lists!$CI$17,0,AO19))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q96=Lists!$CI$17,0,AP19))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AQ19))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q96=Lists!$CI$17,0,AR19))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q96=Lists!$CI$17,0,AS19))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q96=Lists!$CI$17,0,AT19))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q96=Lists!$CI$17,0,AU19))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q96=Lists!$CI$17,0,AV19))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q96=Lists!$CI$17,0,AW19))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q96=Lists!$CI$17,0,AX19))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q96=Lists!$CI$17,0,AY19))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AZ19))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q96=Lists!$CI$17,0,BA19))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q96=Lists!$CI$17,0,BB19))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q96=Lists!$CI$17,0,BC19))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q96=Lists!$CI$17,0,BD19))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q96=Lists!$CI$17,0,BE19))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q96=Lists!$CI$17,0,BF19))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q96=Lists!$CI$17,0,BG19))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q96=Lists!$CI$17,0,BH19))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q96=Lists!$CI$17,0,BI19))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BJ19))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q96=Lists!$CI$17,0,BK19))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q96=Lists!$CI$17,0,BL19))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q96=Lists!$CI$17,0,BM19))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q96=Lists!$CI$17,0,BN19))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q96=Lists!$CI$17,0,BO19))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q96=Lists!$CI$17,0,BP19))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BQ19))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q96=Lists!$CI$17,0,BR19))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q96=Lists!$CI$17,0,BS19))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q96=Lists!$CI$17,0,BT19))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q96=Lists!$CI$17,0,BU19))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q96=Lists!$CI$17,0,BV19))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q96=Lists!$CI$17,0,BW19))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q96=Lists!$CI$17,0,BX19))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q96=Lists!$CI$17,0,BY19))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BZ19))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q96=Lists!$CI$17,0,CA19))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q96=Lists!$CI$17,0,CB19))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q96=Lists!$CI$17,0,CC19))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q96=Lists!$CI$17,0,CD19))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q96=Lists!$CI$17,0,CE19))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q96=Lists!$CI$17,0,CF19))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q96=Lists!$CI$17,0,CG19))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q96=Lists!$CI$17,0,CH19))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q96=Lists!$CI$17,0,CI19))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CJ19))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q96=Lists!$CI$17,0,CK19))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q96=Lists!$CI$17,0,CL19))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q96=Lists!$CI$17,0,CM19))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q96=Lists!$CI$17,0,CN19))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q96=Lists!$CI$17,0,CO19))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q96=Lists!$CI$17,0,CP19))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CQ19))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q96=Lists!$CI$17,0,CR19))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q96=Lists!$CI$17,0,CS19))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q96=Lists!$CI$17,0,CT19))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q96=Lists!$CI$17,0,CU19))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z101:$CV101)","v":144},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q101=Lists!$CI$17,0,AA24))","v":2},{"$f":"IF(AB$11=\"\",0,IF($Q101=Lists!$CI$17,0,AB24))","v":2},{"$f":"IF(AC$11=\"\",0,IF($Q101=Lists!$CI$17,0,AC24))","v":2},{"$f":"IF(AD$11=\"\",0,IF($Q101=Lists!$CI$17,0,AD24))","v":2},{"$f":"IF(AE$11=\"\",0,IF($Q101=Lists!$CI$17,0,AE24))","v":2},{"$f":"IF(AF$11=\"\",0,IF($Q101=Lists!$CI$17,0,AF24))","v":2},{"$f":"IF(AG$11=\"\",0,IF($Q101=Lists!$CI$17,0,AG24))","v":2},{"$f":"IF(AH$11=\"\",0,IF($Q101=Lists!$CI$17,0,AH24))","v":2},{"$f":"IF(AI$11=\"\",0,IF($Q101=Lists!$CI$17,0,AI24))","v":2},{"$f":"IF(AJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AJ24))","v":2},{"$f":"IF(AK$11=\"\",0,IF($Q101=Lists!$CI$17,0,AK24))","v":2},{"$f":"IF(AL$11=\"\",0,IF($Q101=Lists!$CI$17,0,AL24))","v":2},{"$f":"IF(AM$11=\"\",0,IF($Q101=Lists!$CI$17,0,AM24))","v":2},{"$f":"IF(AN$11=\"\",0,IF($Q101=Lists!$CI$17,0,AN24))","v":2},{"$f":"IF(AO$11=\"\",0,IF($Q101=Lists!$CI$17,0,AO24))","v":2},{"$f":"IF(AP$11=\"\",0,IF($Q101=Lists!$CI$17,0,AP24))","v":2},{"$f":"IF(AQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AQ24))","v":2},{"$f":"IF(AR$11=\"\",0,IF($Q101=Lists!$CI$17,0,AR24))","v":2},{"$f":"IF(AS$11=\"\",0,IF($Q101=Lists!$CI$17,0,AS24))","v":2},{"$f":"IF(AT$11=\"\",0,IF($Q101=Lists!$CI$17,0,AT24))","v":2},{"$f":"IF(AU$11=\"\",0,IF($Q101=Lists!$CI$17,0,AU24))","v":2},{"$f":"IF(AV$11=\"\",0,IF($Q101=Lists!$CI$17,0,AV24))","v":2},{"$f":"IF(AW$11=\"\",0,IF($Q101=Lists!$CI$17,0,AW24))","v":2},{"$f":"IF(AX$11=\"\",0,IF($Q101=Lists!$CI$17,0,AX24))","v":2},{"$f":"IF(AY$11=\"\",0,IF($Q101=Lists!$CI$17,0,AY24))","v":2},{"$f":"IF(AZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AZ24))","v":2},{"$f":"IF(BA$11=\"\",0,IF($Q101=Lists!$CI$17,0,BA24))","v":2},{"$f":"IF(BB$11=\"\",0,IF($Q101=Lists!$CI$17,0,BB24))","v":2},{"$f":"IF(BC$11=\"\",0,IF($Q101=Lists!$CI$17,0,BC24))","v":2},{"$f":"IF(BD$11=\"\",0,IF($Q101=Lists!$CI$17,0,BD24))","v":2},{"$f":"IF(BE$11=\"\",0,IF($Q101=Lists!$CI$17,0,BE24))","v":2},{"$f":"IF(BF$11=\"\",0,IF($Q101=Lists!$CI$17,0,BF24))","v":2},{"$f":"IF(BG$11=\"\",0,IF($Q101=Lists!$CI$17,0,BG24))","v":2},{"$f":"IF(BH$11=\"\",0,IF($Q101=Lists!$CI$17,0,BH24))","v":2},{"$f":"IF(BI$11=\"\",0,IF($Q101=Lists!$CI$17,0,BI24))","v":2},{"$f":"IF(BJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BJ24))","v":2},{"$f":"IF(BK$11=\"\",0,IF($Q101=Lists!$CI$17,0,BK24))","v":2},{"$f":"IF(BL$11=\"\",0,IF($Q101=Lists!$CI$17,0,BL24))","v":2},{"$f":"IF(BM$11=\"\",0,IF($Q101=Lists!$CI$17,0,BM24))","v":2},{"$f":"IF(BN$11=\"\",0,IF($Q101=Lists!$CI$17,0,BN24))","v":2},{"$f":"IF(BO$11=\"\",0,IF($Q101=Lists!$CI$17,0,BO24))","v":2},{"$f":"IF(BP$11=\"\",0,IF($Q101=Lists!$CI$17,0,BP24))","v":2},{"$f":"IF(BQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BQ24))","v":2},{"$f":"IF(BR$11=\"\",0,IF($Q101=Lists!$CI$17,0,BR24))","v":2},{"$f":"IF(BS$11=\"\",0,IF($Q101=Lists!$CI$17,0,BS24))","v":2},{"$f":"IF(BT$11=\"\",0,IF($Q101=Lists!$CI$17,0,BT24))","v":2},{"$f":"IF(BU$11=\"\",0,IF($Q101=Lists!$CI$17,0,BU24))","v":2},{"$f":"IF(BV$11=\"\",0,IF($Q101=Lists!$CI$17,0,BV24))","v":2},{"$f":"IF(BW$11=\"\",0,IF($Q101=Lists!$CI$17,0,BW24))","v":2},{"$f":"IF(BX$11=\"\",0,IF($Q101=Lists!$CI$17,0,BX24))","v":2},{"$f":"IF(BY$11=\"\",0,IF($Q101=Lists!$CI$17,0,BY24))","v":2},{"$f":"IF(BZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BZ24))","v":2},{"$f":"IF(CA$11=\"\",0,IF($Q101=Lists!$CI$17,0,CA24))","v":2},{"$f":"IF(CB$11=\"\",0,IF($Q101=Lists!$CI$17,0,CB24))","v":2},{"$f":"IF(CC$11=\"\",0,IF($Q101=Lists!$CI$17,0,CC24))","v":2},{"$f":"IF(CD$11=\"\",0,IF($Q101=Lists!$CI$17,0,CD24))","v":2},{"$f":"IF(CE$11=\"\",0,IF($Q101=Lists!$CI$17,0,CE24))","v":2},{"$f":"IF(CF$11=\"\",0,IF($Q101=Lists!$CI$17,0,CF24))","v":2},{"$f":"IF(CG$11=\"\",0,IF($Q101=Lists!$CI$17,0,CG24))","v":2},{"$f":"IF(CH$11=\"\",0,IF($Q101=Lists!$CI$17,0,CH24))","v":2},{"$f":"IF(CI$11=\"\",0,IF($Q101=Lists!$CI$17,0,CI24))","v":2},{"$f":"IF(CJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CJ24))","v":2},{"$f":"IF(CK$11=\"\",0,IF($Q101=Lists!$CI$17,0,CK24))","v":2},{"$f":"IF(CL$11=\"\",0,IF($Q101=Lists!$CI$17,0,CL24))","v":2},{"$f":"IF(CM$11=\"\",0,IF($Q101=Lists!$CI$17,0,CM24))","v":2},{"$f":"IF(CN$11=\"\",0,IF($Q101=Lists!$CI$17,0,CN24))","v":2},{"$f":"IF(CO$11=\"\",0,IF($Q101=Lists!$CI$17,0,CO24))","v":2},{"$f":"IF(CP$11=\"\",0,IF($Q101=Lists!$CI$17,0,CP24))","v":2},{"$f":"IF(CQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CQ24))","v":2},{"$f":"IF(CR$11=\"\",0,IF($Q101=Lists!$CI$17,0,CR24))","v":2},{"$f":"IF(CS$11=\"\",0,IF($Q101=Lists!$CI$17,0,CS24))","v":2},{"$f":"IF(CT$11=\"\",0,IF($Q101=Lists!$CI$17,0,CT24))","v":2},{"$f":"IF(CU$11=\"\",0,IF($Q101=Lists!$CI$17,0,CU24))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z106:$CV106,$Z106:$CV106,\">\"&0)=0,0,AVERAGEIFS($Z106:$CV106,$Z106:$CV106,\">\"&0))","v":62},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA107:AA117))","v":62},{"$f":"IF(AB$11=\"\",0,SUM(AB107:AB117))","v":62},62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,{"$f":"IF(CN$11=\"\",0,SUM(CN107:CN117))","v":62},62,62,62,62,62,62,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кв.м.",null,null,"*",null,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z107:$CV107,$Z107:$CV107,\">\"&0)=0,0,AVERAGEIFS($Z107:$CV107,$Z107:$CV107,\">\"&0))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94=0,0,AA94*$Q107))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB94=0,0,AB94*$Q107))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN94=0,0,CN94*$Q107))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кв.м.",null,null,"*",7,null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z112:$CV112,$Z112:$CV112,\">\"&0)=0,0,AVERAGEIFS($Z112:$CV112,$Z112:$CV112,\">\"&0))","v":7},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99=0,0,AA99*$Q112))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"IF(CM$11=\"\",0,IF(CM99=0,0,CM99*$Q112))","v":7},7,7,7,7,7,7,7,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z123:$CV123,$Z123:$CV123,\">\"&0)=0,0,AVERAGEIFS($Z123:$CV123,$Z123:$CV123,\">\"&0))","v":1360.382562499999},null,null,{"$f":"IF(AA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1200},{"$f":"IF(AM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1260},{"$f":"IF(AY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(AZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1323},{"$f":"IF(BK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1389.15},{"$f":"IF(BW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(BX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(BY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(BZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1458.6075000000001},{"$f":"IF(CI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1531.5378750000002},{"$f":"IF(CU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H126","v":"Аренда офиса"},null,null,null,{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z128:$CV128)","v":6072747.7589999959},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AA$21)/$Q138=INT((AA$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AA$2+1-1)/$Q138=INT((AA$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AA$2-$Q138,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q131*(IF(AA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q136))))))","v":148800},{"$f":"IF(AB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AB$21)/$Q138=INT((AB$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AB$2+1-1)/$Q138=INT((AB$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AB$2-$Q138,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q131*(IF(AB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AC$21)/$Q138=INT((AC$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AC$2+1-1)/$Q138=INT((AC$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AC$2-$Q138,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q131*(IF(AC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AD$21)/$Q138=INT((AD$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AD$2+1-1)/$Q138=INT((AD$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AD$2-$Q138,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q131*(IF(AD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AE$21)/$Q138=INT((AE$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AE$2+1-1)/$Q138=INT((AE$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AE$2-$Q138,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q131*(IF(AE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AF$21)/$Q138=INT((AF$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AF$2+1-1)/$Q138=INT((AF$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AF$2-$Q138,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q131*(IF(AF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AG$21)/$Q138=INT((AG$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AG$2+1-1)/$Q138=INT((AG$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AG$2-$Q138,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q131*(IF(AG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AH$21)/$Q138=INT((AH$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AH$2+1-1)/$Q138=INT((AH$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AH$2-$Q138,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q131*(IF(AH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AI$21)/$Q138=INT((AI$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AI$2+1-1)/$Q138=INT((AI$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AI$2-$Q138,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q131*(IF(AI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AJ$21)/$Q138=INT((AJ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AJ$2+1-1)/$Q138=INT((AJ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AJ$2-$Q138,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q131*(IF(AJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AK$21)/$Q138=INT((AK$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AK$2+1-1)/$Q138=INT((AK$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AK$2-$Q138,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q131*(IF(AK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q136))))))","v":74400},{"$f":"IF(AL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AL$21)/$Q138=INT((AL$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AL$2+1-1)/$Q138=INT((AL$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AL$2-$Q138,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q131*(IF(AL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AM$21)/$Q138=INT((AM$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AM$2+1-1)/$Q138=INT((AM$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AM$2-$Q138,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q131*(IF(AM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AN$21)/$Q138=INT((AN$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AN$2+1-1)/$Q138=INT((AN$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AN$2-$Q138,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q131*(IF(AN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AO$21)/$Q138=INT((AO$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AO$2+1-1)/$Q138=INT((AO$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AO$2-$Q138,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q131*(IF(AO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AP$21)/$Q138=INT((AP$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AP$2+1-1)/$Q138=INT((AP$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AP$2-$Q138,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q131*(IF(AP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AQ$21)/$Q138=INT((AQ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AQ$2+1-1)/$Q138=INT((AQ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AQ$2-$Q138,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q131*(IF(AQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AR$21)/$Q138=INT((AR$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AR$2+1-1)/$Q138=INT((AR$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AR$2-$Q138,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q131*(IF(AR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AS$21)/$Q138=INT((AS$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AS$2+1-1)/$Q138=INT((AS$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AS$2-$Q138,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q131*(IF(AS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AT$21)/$Q138=INT((AT$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AT$2+1-1)/$Q138=INT((AT$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AT$2-$Q138,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q131*(IF(AT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AU$21)/$Q138=INT((AU$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AU$2+1-1)/$Q138=INT((AU$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AU$2-$Q138,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q131*(IF(AU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AV$21)/$Q138=INT((AV$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AV$2+1-1)/$Q138=INT((AV$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AV$2-$Q138,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q131*(IF(AV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AW$21)/$Q138=INT((AW$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AW$2+1-1)/$Q138=INT((AW$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AW$2-$Q138,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q131*(IF(AW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q136))))))","v":78120},{"$f":"IF(AX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AX$21)/$Q138=INT((AX$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AX$2+1-1)/$Q138=INT((AX$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AX$2-$Q138,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q131*(IF(AX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q136))))))","v":82026},{"$f":"IF(AY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AY$21)/$Q138=INT((AY$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AY$2+1-1)/$Q138=INT((AY$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AY$2-$Q138,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q131*(IF(AY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q136))))))","v":82026},{"$f":"IF(AZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AZ$21)/$Q138=INT((AZ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AZ$2+1-1)/$Q138=INT((AZ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AZ$2-$Q138,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q131*(IF(AZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BA$21)/$Q138=INT((BA$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BA$2+1-1)/$Q138=INT((BA$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BA$2-$Q138,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q131*(IF(BA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BB$21)/$Q138=INT((BB$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BB$2+1-1)/$Q138=INT((BB$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BB$2-$Q138,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q131*(IF(BB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BC$21)/$Q138=INT((BC$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BC$2+1-1)/$Q138=INT((BC$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BC$2-$Q138,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q131*(IF(BC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BD$21)/$Q138=INT((BD$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BD$2+1-1)/$Q138=INT((BD$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BD$2-$Q138,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q131*(IF(BD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BE$21)/$Q138=INT((BE$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BE$2+1-1)/$Q138=INT((BE$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BE$2-$Q138,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q131*(IF(BE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BF$21)/$Q138=INT((BF$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BF$2+1-1)/$Q138=INT((BF$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BF$2-$Q138,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q131*(IF(BF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BG$21)/$Q138=INT((BG$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BG$2+1-1)/$Q138=INT((BG$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BG$2-$Q138,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q131*(IF(BG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BH$21)/$Q138=INT((BH$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BH$2+1-1)/$Q138=INT((BH$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BH$2-$Q138,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q131*(IF(BH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BI$21)/$Q138=INT((BI$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BI$2+1-1)/$Q138=INT((BI$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BI$2-$Q138,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q131*(IF(BI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q136))))))","v":82026},{"$f":"IF(BJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BJ$21)/$Q138=INT((BJ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BJ$2+1-1)/$Q138=INT((BJ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BJ$2-$Q138,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q131*(IF(BJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BK$21)/$Q138=INT((BK$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BK$2+1-1)/$Q138=INT((BK$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BK$2-$Q138,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q131*(IF(BK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BL$21)/$Q138=INT((BL$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BL$2+1-1)/$Q138=INT((BL$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BL$2-$Q138,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q131*(IF(BL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BM$21)/$Q138=INT((BM$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BM$2+1-1)/$Q138=INT((BM$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BM$2-$Q138,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q131*(IF(BM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BN$21)/$Q138=INT((BN$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BN$2+1-1)/$Q138=INT((BN$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BN$2-$Q138,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q131*(IF(BN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BO$21)/$Q138=INT((BO$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BO$2+1-1)/$Q138=INT((BO$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BO$2-$Q138,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q131*(IF(BO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BP$21)/$Q138=INT((BP$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BP$2+1-1)/$Q138=INT((BP$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BP$2-$Q138,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q131*(IF(BP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BQ$21)/$Q138=INT((BQ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BQ$2+1-1)/$Q138=INT((BQ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BQ$2-$Q138,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q131*(IF(BQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BR$21)/$Q138=INT((BR$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BR$2+1-1)/$Q138=INT((BR$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BR$2-$Q138,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q131*(IF(BR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BS$21)/$Q138=INT((BS$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BS$2+1-1)/$Q138=INT((BS$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BS$2-$Q138,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q131*(IF(BS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BT$21)/$Q138=INT((BT$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BT$2+1-1)/$Q138=INT((BT$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BT$2-$Q138,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q131*(IF(BT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BU$21)/$Q138=INT((BU$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BU$2+1-1)/$Q138=INT((BU$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BU$2-$Q138,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q131*(IF(BU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q136))))))","v":86127.3},{"$f":"IF(BV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BV$21)/$Q138=INT((BV$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BV$2+1-1)/$Q138=INT((BV$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BV$2-$Q138,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q131*(IF(BV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(BW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BW$21)/$Q138=INT((BW$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BW$2+1-1)/$Q138=INT((BW$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BW$2-$Q138,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q131*(IF(BW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(BX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BX$21)/$Q138=INT((BX$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BX$2+1-1)/$Q138=INT((BX$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BX$2-$Q138,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q131*(IF(BX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(BY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BY$21)/$Q138=INT((BY$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BY$2+1-1)/$Q138=INT((BY$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BY$2-$Q138,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q131*(IF(BY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(BZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BZ$21)/$Q138=INT((BZ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BZ$2+1-1)/$Q138=INT((BZ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BZ$2-$Q138,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q131*(IF(BZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CA$21)/$Q138=INT((CA$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CA$2+1-1)/$Q138=INT((CA$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CA$2-$Q138,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q131*(IF(CA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CB$21)/$Q138=INT((CB$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CB$2+1-1)/$Q138=INT((CB$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CB$2-$Q138,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q131*(IF(CB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CC$21)/$Q138=INT((CC$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CC$2+1-1)/$Q138=INT((CC$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CC$2-$Q138,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q131*(IF(CC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CD$21)/$Q138=INT((CD$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CD$2+1-1)/$Q138=INT((CD$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CD$2-$Q138,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q131*(IF(CD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CE$21)/$Q138=INT((CE$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CE$2+1-1)/$Q138=INT((CE$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CE$2-$Q138,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q131*(IF(CE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CF$21)/$Q138=INT((CF$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CF$2+1-1)/$Q138=INT((CF$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CF$2-$Q138,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q131*(IF(CF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CG$21)/$Q138=INT((CG$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CG$2+1-1)/$Q138=INT((CG$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CG$2-$Q138,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q131*(IF(CG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q136))))))","v":90433.665000000008},{"$f":"IF(CH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CH$21)/$Q138=INT((CH$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CH$2+1-1)/$Q138=INT((CH$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CH$2-$Q138,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q131*(IF(CH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CI$21)/$Q138=INT((CI$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CI$2+1-1)/$Q138=INT((CI$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CI$2-$Q138,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q131*(IF(CI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CJ$21)/$Q138=INT((CJ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CJ$2+1-1)/$Q138=INT((CJ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CJ$2-$Q138,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q131*(IF(CJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CK$21)/$Q138=INT((CK$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CK$2+1-1)/$Q138=INT((CK$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CK$2-$Q138,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q131*(IF(CK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CL$21)/$Q138=INT((CL$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CL$2+1-1)/$Q138=INT((CL$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CL$2-$Q138,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q131*(IF(CL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CM$21)/$Q138=INT((CM$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CM$2+1-1)/$Q138=INT((CM$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CM$2-$Q138,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q131*(IF(CM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CN$21)/$Q138=INT((CN$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CN$2+1-1)/$Q138=INT((CN$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CN$2-$Q138,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q131*(IF(CN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CO$21)/$Q138=INT((CO$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CO$2+1-1)/$Q138=INT((CO$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CO$2-$Q138,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q131*(IF(CO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CP$21)/$Q138=INT((CP$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CP$2+1-1)/$Q138=INT((CP$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CP$2-$Q138,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q131*(IF(CP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CQ$21)/$Q138=INT((CQ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CQ$2+1-1)/$Q138=INT((CQ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CQ$2-$Q138,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q131*(IF(CQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CR$21)/$Q138=INT((CR$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CR$2+1-1)/$Q138=INT((CR$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CR$2-$Q138,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q131*(IF(CR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CS$21)/$Q138=INT((CS$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CS$2+1-1)/$Q138=INT((CS$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CS$2-$Q138,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q131*(IF(CS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q136))))))","v":94955.34825000001},{"$f":"IF(CT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CT$21)/$Q138=INT((CT$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CT$2+1-1)/$Q138=INT((CT$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CT$2-$Q138,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q131*(IF(CT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q136))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CU$21)/$Q138=INT((CU$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CU$2+1-1)/$Q138=INT((CU$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CU$2-$Q138,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q131*(IF(CU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q136))))))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q133-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I137","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q129=Lists!$CE$17,\" авансирования\",IF($Q129=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z144:$CV144)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA145:AA155))","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM145:CM155))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z149:$CV149)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98-Z98>0,AA98-Z98,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM98-CL98>0,CM98-CL98,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z154:$CV154)","v":2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103-Z103>0,AA103-Z103,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM103-CL103>0,CM103-CL103,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"руб.",null,null,"*",null,null,{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z160:$CV160)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA147=0,0,AA147*$Q160*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB147=0,0,AB147*$Q160*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC147=0,0,AC147*$Q160*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD147=0,0,AD147*$Q160*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE147=0,0,AE147*$Q160*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF147=0,0,AF147*$Q160*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG147=0,0,AG147*$Q160*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH147=0,0,AH147*$Q160*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI147=0,0,AI147*$Q160*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ147=0,0,AJ147*$Q160*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK147=0,0,AK147*$Q160*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL147=0,0,AL147*$Q160*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM147=0,0,AM147*$Q160*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN147=0,0,AN147*$Q160*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO147=0,0,AO147*$Q160*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP147=0,0,AP147*$Q160*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ147=0,0,AQ147*$Q160*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR147=0,0,AR147*$Q160*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS147=0,0,AS147*$Q160*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT147=0,0,AT147*$Q160*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU147=0,0,AU147*$Q160*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV147=0,0,AV147*$Q160*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW147=0,0,AW147*$Q160*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX147=0,0,AX147*$Q160*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY147=0,0,AY147*$Q160*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ147=0,0,AZ147*$Q160*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA147=0,0,BA147*$Q160*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB147=0,0,BB147*$Q160*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC147=0,0,BC147*$Q160*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD147=0,0,BD147*$Q160*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE147=0,0,BE147*$Q160*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF147=0,0,BF147*$Q160*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG147=0,0,BG147*$Q160*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH147=0,0,BH147*$Q160*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI147=0,0,BI147*$Q160*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ147=0,0,BJ147*$Q160*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK147=0,0,BK147*$Q160*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL147=0,0,BL147*$Q160*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM147=0,0,BM147*$Q160*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN147=0,0,BN147*$Q160*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO147=0,0,BO147*$Q160*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP147=0,0,BP147*$Q160*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ147=0,0,BQ147*$Q160*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR147=0,0,BR147*$Q160*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS147=0,0,BS147*$Q160*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT147=0,0,BT147*$Q160*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU147=0,0,BU147*$Q160*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV147=0,0,BV147*$Q160*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW147=0,0,BW147*$Q160*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX147=0,0,BX147*$Q160*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY147=0,0,BY147*$Q160*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ147=0,0,BZ147*$Q160*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA147=0,0,CA147*$Q160*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB147=0,0,CB147*$Q160*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC147=0,0,CC147*$Q160*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD147=0,0,CD147*$Q160*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE147=0,0,CE147*$Q160*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF147=0,0,CF147*$Q160*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG147=0,0,CG147*$Q160*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH147=0,0,CH147*$Q160*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI147=0,0,CI147*$Q160*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ147=0,0,CJ147*$Q160*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK147=0,0,CK147*$Q160*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL147=0,0,CL147*$Q160*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM147=0,0,CM147*$Q160*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN147=0,0,CN147*$Q160*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO147=0,0,CO147*$Q160*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP147=0,0,CP147*$Q160*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ147=0,0,CQ147*$Q160*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR147=0,0,CR147*$Q160*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS147=0,0,CS147*$Q160*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT147=0,0,CT147*$Q160*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU147=0,0,CU147*$Q160*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z165:$CV165)","v":80000},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA152=0,0,AA152*$Q165*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":80000},{"$f":"IF(AB$11=\"\",0,IF(AB152=0,0,AB152*$Q165*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC152=0,0,AC152*$Q165*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD152=0,0,AD152*$Q165*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE152=0,0,AE152*$Q165*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF152=0,0,AF152*$Q165*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG152=0,0,AG152*$Q165*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH152=0,0,AH152*$Q165*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI152=0,0,AI152*$Q165*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ152=0,0,AJ152*$Q165*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK152=0,0,AK152*$Q165*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL152=0,0,AL152*$Q165*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM152=0,0,AM152*$Q165*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN152=0,0,AN152*$Q165*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO152=0,0,AO152*$Q165*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP152=0,0,AP152*$Q165*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ152=0,0,AQ152*$Q165*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR152=0,0,AR152*$Q165*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS152=0,0,AS152*$Q165*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT152=0,0,AT152*$Q165*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU152=0,0,AU152*$Q165*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV152=0,0,AV152*$Q165*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW152=0,0,AW152*$Q165*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX152=0,0,AX152*$Q165*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY152=0,0,AY152*$Q165*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ152=0,0,AZ152*$Q165*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA152=0,0,BA152*$Q165*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB152=0,0,BB152*$Q165*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC152=0,0,BC152*$Q165*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD152=0,0,BD152*$Q165*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE152=0,0,BE152*$Q165*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF152=0,0,BF152*$Q165*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG152=0,0,BG152*$Q165*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH152=0,0,BH152*$Q165*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI152=0,0,BI152*$Q165*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ152=0,0,BJ152*$Q165*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK152=0,0,BK152*$Q165*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL152=0,0,BL152*$Q165*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM152=0,0,BM152*$Q165*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN152=0,0,BN152*$Q165*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO152=0,0,BO152*$Q165*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP152=0,0,BP152*$Q165*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ152=0,0,BQ152*$Q165*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR152=0,0,BR152*$Q165*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS152=0,0,BS152*$Q165*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT152=0,0,BT152*$Q165*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU152=0,0,BU152*$Q165*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV152=0,0,BV152*$Q165*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW152=0,0,BW152*$Q165*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX152=0,0,BX152*$Q165*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY152=0,0,BY152*$Q165*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ152=0,0,BZ152*$Q165*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA152=0,0,CA152*$Q165*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB152=0,0,CB152*$Q165*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC152=0,0,CC152*$Q165*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD152=0,0,CD152*$Q165*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE152=0,0,CE152*$Q165*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF152=0,0,CF152*$Q165*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG152=0,0,CG152*$Q165*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH152=0,0,CH152*$Q165*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI152=0,0,CI152*$Q165*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ152=0,0,CJ152*$Q165*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK152=0,0,CK152*$Q165*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL152=0,0,CL152*$Q165*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM152=0,0,CM152*$Q165*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN152=0,0,CN152*$Q165*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO152=0,0,CO152*$Q165*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP152=0,0,CP152*$Q165*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ152=0,0,CQ152*$Q165*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR152=0,0,CR152*$Q165*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS152=0,0,CS152*$Q165*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT152=0,0,CT152*$Q165*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU152=0,0,CU152*$Q165*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H172","v":"Расходы на организацию рабочего места"},null,null,null,{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z186:$CV186)","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,AA172)","v":430000},{"$f":"IF(AB$11=\"\",0,AB172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN172)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA17","v":"Продавцы-консультанты"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z192:$CV192)","v":55.623125000000002},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18-Z18>0,AA18-Z18,0))","v":0},0,0,0,0,3.1718749999999997E-2,3.5638020833333346E-2,8.7208333333333318E-2,0.46772656249999989,6.0114583333333416E-2,0.44353124999999982,0.52907812500000029,0.80310937499999979,0.70359375000000002,0.80914062500000039,0.39046093750000077,0,2.5568046874999988,0,0,2.9787499999999998,8.8437499999999503E-2,0,2.2842187500000009,1.9567187500000003,1.9456249999999997,1.6365625000000001,0,0,3.9718750000000043,0,0,3.8003124999999969,0,0,0.60037499999999611,2.5915312500000027,2.2580937500000005,1.1968749999999986,0,0,2.7656250000000071,0,0,2.6165624999999935,0,0,0,1.1001406250000016,3.2342343749999998,0.37187500000000284,0,0,2.9921874999999929,0,0,1.9406249999999972,0,0,0,0.26490625000000279,3.0991562500000001,1.1968750000000057,0,{"$f":"IF(CM$11=\"\",0,IF(CM18-CL18>0,CM18-CL18,0))","v":0},1.4196874999999949,0,0,2.3937500000000043,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z197:$CV197)","v":2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA23-Z23>0,AA23-Z23,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM23-CL23>0,CM23-CL23,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z203:$CV203)","v":4756119.0650674338},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA204:AA214))","v":530000},0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,172424.46424218745,0,0,208042.11750000002,18321.859499999948,0,153865.8417187501,146625.98835937495,144333.48086718752,122610.67185937494,0,0,274581.20743593766,0,0,277721.92123593739,0,0,61020.169481249904,206846.49195492198,177404.80850859382,97116.503168671668,0,0,178148.24758335977,0,0,201628.46543273432,0,0,0,127530.09794220119,260336.41831353505,41752.309601584195,0,0,189214.67634989036,0,0,158184.59693818315,0,0,0,69103.154038927605,266994.56358669198,110504.00175561415,0,{"$f":"IF(CM$11=\"\",0,SUM(CM204:CM214))","v":0},63811.828279907619,0,0,196438.67607667984,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб.",null,null,"*",60000,null,{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z208:$CV208)","v":60000},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA195=0,0,AA195*$Q208*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60000},{"$f":"IF(AB$11=\"\",0,IF(AB195=0,0,AB195*$Q208*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC195=0,0,AC195*$Q208*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD195=0,0,AD195*$Q208*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE195=0,0,AE195*$Q208*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF195=0,0,AF195*$Q208*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG195=0,0,AG195*$Q208*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH195=0,0,AH195*$Q208*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI195=0,0,AI195*$Q208*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ195=0,0,AJ195*$Q208*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK195=0,0,AK195*$Q208*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL195=0,0,AL195*$Q208*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM195=0,0,AM195*$Q208*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN195=0,0,AN195*$Q208*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO195=0,0,AO195*$Q208*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP195=0,0,AP195*$Q208*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ195=0,0,AQ195*$Q208*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR195=0,0,AR195*$Q208*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS195=0,0,AS195*$Q208*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT195=0,0,AT195*$Q208*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU195=0,0,AU195*$Q208*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV195=0,0,AV195*$Q208*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW195=0,0,AW195*$Q208*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX195=0,0,AX195*$Q208*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY195=0,0,AY195*$Q208*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ195=0,0,AZ195*$Q208*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA195=0,0,BA195*$Q208*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB195=0,0,BB195*$Q208*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC195=0,0,BC195*$Q208*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD195=0,0,BD195*$Q208*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE195=0,0,BE195*$Q208*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF195=0,0,BF195*$Q208*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG195=0,0,BG195*$Q208*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH195=0,0,BH195*$Q208*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI195=0,0,BI195*$Q208*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ195=0,0,BJ195*$Q208*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK195=0,0,BK195*$Q208*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL195=0,0,BL195*$Q208*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM195=0,0,BM195*$Q208*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN195=0,0,BN195*$Q208*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO195=0,0,BO195*$Q208*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP195=0,0,BP195*$Q208*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ195=0,0,BQ195*$Q208*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR195=0,0,BR195*$Q208*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS195=0,0,BS195*$Q208*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT195=0,0,BT195*$Q208*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU195=0,0,BU195*$Q208*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV195=0,0,BV195*$Q208*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW195=0,0,BW195*$Q208*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX195=0,0,BX195*$Q208*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY195=0,0,BY195*$Q208*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ195=0,0,BZ195*$Q208*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA195=0,0,CA195*$Q208*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB195=0,0,CB195*$Q208*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC195=0,0,CC195*$Q208*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD195=0,0,CD195*$Q208*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE195=0,0,CE195*$Q208*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF195=0,0,CF195*$Q208*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG195=0,0,CG195*$Q208*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH195=0,0,CH195*$Q208*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI195=0,0,CI195*$Q208*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ195=0,0,CJ195*$Q208*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK195=0,0,CK195*$Q208*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL195=0,0,CL195*$Q208*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM195=0,0,CM195*$Q208*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN195=0,0,CN195*$Q208*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO195=0,0,CO195*$Q208*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP195=0,0,CP195*$Q208*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ195=0,0,CQ195*$Q208*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR195=0,0,CR195*$Q208*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS195=0,0,CS195*$Q208*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT195=0,0,CT195*$Q208*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU195=0,0,CU195*$Q208*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб.",null,null,"*",30000,null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z213:$CV213)","v":60000},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA200=0,0,AA200*$Q213*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60000},{"$f":"IF(AB$11=\"\",0,IF(AB200=0,0,AB200*$Q213*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC200=0,0,AC200*$Q213*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD200=0,0,AD200*$Q213*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE200=0,0,AE200*$Q213*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF200=0,0,AF200*$Q213*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG200=0,0,AG200*$Q213*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH200=0,0,AH200*$Q213*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI200=0,0,AI200*$Q213*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ200=0,0,AJ200*$Q213*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK200=0,0,AK200*$Q213*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL200=0,0,AL200*$Q213*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM200=0,0,AM200*$Q213*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN200=0,0,AN200*$Q213*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO200=0,0,AO200*$Q213*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP200=0,0,AP200*$Q213*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ200=0,0,AQ200*$Q213*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR200=0,0,AR200*$Q213*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS200=0,0,AS200*$Q213*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT200=0,0,AT200*$Q213*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU200=0,0,AU200*$Q213*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV200=0,0,AV200*$Q213*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW200=0,0,AW200*$Q213*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX200=0,0,AX200*$Q213*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY200=0,0,AY200*$Q213*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ200=0,0,AZ200*$Q213*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA200=0,0,BA200*$Q213*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB200=0,0,BB200*$Q213*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC200=0,0,BC200*$Q213*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD200=0,0,BD200*$Q213*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE200=0,0,BE200*$Q213*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF200=0,0,BF200*$Q213*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG200=0,0,BG200*$Q213*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH200=0,0,BH200*$Q213*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI200=0,0,BI200*$Q213*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ200=0,0,BJ200*$Q213*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK200=0,0,BK200*$Q213*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL200=0,0,BL200*$Q213*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM200=0,0,BM200*$Q213*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN200=0,0,BN200*$Q213*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO200=0,0,BO200*$Q213*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP200=0,0,BP200*$Q213*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ200=0,0,BQ200*$Q213*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR200=0,0,BR200*$Q213*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS200=0,0,BS200*$Q213*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT200=0,0,BT200*$Q213*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU200=0,0,BU200*$Q213*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV200=0,0,BV200*$Q213*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW200=0,0,BW200*$Q213*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX200=0,0,BX200*$Q213*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY200=0,0,BY200*$Q213*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ200=0,0,BZ200*$Q213*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA200=0,0,CA200*$Q213*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB200=0,0,CB200*$Q213*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC200=0,0,CC200*$Q213*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD200=0,0,CD200*$Q213*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE200=0,0,CE200*$Q213*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF200=0,0,CF200*$Q213*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG200=0,0,CG200*$Q213*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH200=0,0,CH200*$Q213*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI200=0,0,CI200*$Q213*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ200=0,0,CJ200*$Q213*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK200=0,0,CK200*$Q213*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL200=0,0,CL200*$Q213*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM200=0,0,CM200*$Q213*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN200=0,0,CN200*$Q213*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO200=0,0,CO200*$Q213*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP200=0,0,CP200*$Q213*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ200=0,0,CQ200*$Q213*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR200=0,0,CR200*$Q213*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS200=0,0,CS200*$Q213*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT200=0,0,CT200*$Q213*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU200=0,0,CU200*$Q213*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)=0,$K218=0,$K218=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)))","v":"Расходы на оргтехнику"},null,null,{"$f":"MAX(K$15:K217)+1","v":3},{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z218:$CV218)","v":4756119.0650674338},null,null,{"$f":"IF(AA$11=\"\",0,AA203)","v":530000},{"$f":"IF(AB$11=\"\",0,AB203)","v":0},0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,172424.46424218745,0,0,208042.11750000002,18321.859499999948,0,153865.8417187501,146625.98835937495,144333.48086718752,122610.67185937494,0,0,274581.20743593766,0,0,277721.92123593739,0,0,61020.169481249904,206846.49195492198,177404.80850859382,97116.503168671668,0,0,178148.24758335977,0,0,201628.46543273432,0,0,0,127530.09794220119,260336.41831353505,41752.309601584195,0,0,189214.67634989036,0,0,158184.59693818315,0,0,0,69103.154038927605,266994.56358669198,110504.00175561415,0,0,{"$f":"IF(CN$11=\"\",0,CN203)","v":63811.828279907619},0,0,196438.67607667984,0,0,0,0]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z240:$CV240)","v":72},null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CM$11=\"\",0,CM20)","v":1},1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z245:$CV245)","v":72},null,null,{"$f":"IF(AA$11=\"\",0,AA25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CM$11=\"\",0,CM25)","v":1},1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G250<>0,1,IF(OR($Q250=\"\",$Q250=0),0,IF($R250=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H250))),$Q250)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z250:$CV250)","v":81622.953749999899},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA237=0,0,AA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AB$11=\"\",0,IF(AB237=0,0,AB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AC$11=\"\",0,IF(AC237=0,0,AC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AD$11=\"\",0,IF(AD237=0,0,AD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AE$11=\"\",0,IF(AE237=0,0,AE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AF$11=\"\",0,IF(AF237=0,0,AF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AG$11=\"\",0,IF(AG237=0,0,AG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AH$11=\"\",0,IF(AH237=0,0,AH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AI$11=\"\",0,IF(AI237=0,0,AI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AJ$11=\"\",0,IF(AJ237=0,0,AJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AK$11=\"\",0,IF(AK237=0,0,AK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AL$11=\"\",0,IF(AL237=0,0,AL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AM$11=\"\",0,IF(AM237=0,0,AM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AN$11=\"\",0,IF(AN237=0,0,AN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AO$11=\"\",0,IF(AO237=0,0,AO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AP$11=\"\",0,IF(AP237=0,0,AP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AQ$11=\"\",0,IF(AQ237=0,0,AQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AR$11=\"\",0,IF(AR237=0,0,AR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AS$11=\"\",0,IF(AS237=0,0,AS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AT$11=\"\",0,IF(AT237=0,0,AT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AU$11=\"\",0,IF(AU237=0,0,AU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AV$11=\"\",0,IF(AV237=0,0,AV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AW$11=\"\",0,IF(AW237=0,0,AW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AX$11=\"\",0,IF(AX237=0,0,AX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AY$11=\"\",0,IF(AY237=0,0,AY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(AZ$11=\"\",0,IF(AZ237=0,0,AZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BA$11=\"\",0,IF(BA237=0,0,BA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BB$11=\"\",0,IF(BB237=0,0,BB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BC$11=\"\",0,IF(BC237=0,0,BC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BD$11=\"\",0,IF(BD237=0,0,BD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BE$11=\"\",0,IF(BE237=0,0,BE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BF$11=\"\",0,IF(BF237=0,0,BF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BG$11=\"\",0,IF(BG237=0,0,BG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BH$11=\"\",0,IF(BH237=0,0,BH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BI$11=\"\",0,IF(BI237=0,0,BI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BJ$11=\"\",0,IF(BJ237=0,0,BJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BK$11=\"\",0,IF(BK237=0,0,BK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BL$11=\"\",0,IF(BL237=0,0,BL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BM$11=\"\",0,IF(BM237=0,0,BM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BN$11=\"\",0,IF(BN237=0,0,BN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BO$11=\"\",0,IF(BO237=0,0,BO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BP$11=\"\",0,IF(BP237=0,0,BP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BQ$11=\"\",0,IF(BQ237=0,0,BQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BR$11=\"\",0,IF(BR237=0,0,BR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BS$11=\"\",0,IF(BS237=0,0,BS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BT$11=\"\",0,IF(BT237=0,0,BT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BU$11=\"\",0,IF(BU237=0,0,BU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BV$11=\"\",0,IF(BV237=0,0,BV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BW$11=\"\",0,IF(BW237=0,0,BW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(BX$11=\"\",0,IF(BX237=0,0,BX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(BY$11=\"\",0,IF(BY237=0,0,BY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(BZ$11=\"\",0,IF(BZ237=0,0,BZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CA$11=\"\",0,IF(CA237=0,0,CA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CB$11=\"\",0,IF(CB237=0,0,CB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CC$11=\"\",0,IF(CC237=0,0,CC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CD$11=\"\",0,IF(CD237=0,0,CD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CE$11=\"\",0,IF(CE237=0,0,CE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CF$11=\"\",0,IF(CF237=0,0,CF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CG$11=\"\",0,IF(CG237=0,0,CG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CH$11=\"\",0,IF(CH237=0,0,CH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CI$11=\"\",0,IF(CI237=0,0,CI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CJ$11=\"\",0,IF(CJ237=0,0,CJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CK$11=\"\",0,IF(CK237=0,0,CK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CL$11=\"\",0,IF(CL237=0,0,CL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CM$11=\"\",0,IF(CM237=0,0,CM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CN$11=\"\",0,IF(CN237=0,0,CN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CO$11=\"\",0,IF(CO237=0,0,CO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CP$11=\"\",0,IF(CP237=0,0,CP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CQ$11=\"\",0,IF(CQ237=0,0,CQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CR$11=\"\",0,IF(CR237=0,0,CR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CS$11=\"\",0,IF(CS237=0,0,CS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CT$11=\"\",0,IF(CT237=0,0,CT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CU$11=\"\",0,IF(CU237=0,0,CU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA17","v":"Продавцы-консультанты"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G251<>0,1,IF(OR($Q251=\"\",$Q251=0),0,IF($R251=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H251))),$Q251)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z251:$CV251)","v":1151510.8103076844},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA238=0,0,AA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB238=0,0,AB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC238=0,0,AC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD238=0,0,AD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE238=0,0,AE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF238=0,0,AF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15.859374999999998},{"$f":"IF(AG$11=\"\",0,IF(AG238=0,0,AG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33.678385416666671},{"$f":"IF(AH$11=\"\",0,IF(AH238=0,0,AH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":77.282552083333329},{"$f":"IF(AI$11=\"\",0,IF(AI238=0,0,AI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":311.14583333333331},{"$f":"IF(AJ$11=\"\",0,IF(AJ238=0,0,AJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":341.203125},{"$f":"IF(AK$11=\"\",0,IF(AK238=0,0,AK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":562.96874999999989},{"$f":"IF(AL$11=\"\",0,IF(AL238=0,0,AL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":827.5078125},{"$f":"IF(AM$11=\"\",0,IF(AM238=0,0,AM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1290.515625},{"$f":"IF(AN$11=\"\",0,IF(AN238=0,0,AN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1659.90234375},{"$f":"IF(AO$11=\"\",0,IF(AO238=0,0,AO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2084.7011718750005},{"$f":"IF(AP$11=\"\",0,IF(AP238=0,0,AP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2289.6931640625007},{"$f":"IF(AQ$11=\"\",0,IF(AQ238=0,0,AQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2289.6931640625007},{"$f":"IF(AR$11=\"\",0,IF(AR238=0,0,AR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3632.015625},{"$f":"IF(AS$11=\"\",0,IF(AS238=0,0,AS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3632.015625},{"$f":"IF(AT$11=\"\",0,IF(AT238=0,0,AT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3632.015625},{"$f":"IF(AU$11=\"\",0,IF(AU238=0,0,AU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5195.859375},{"$f":"IF(AV$11=\"\",0,IF(AV238=0,0,AV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5242.2890625},{"$f":"IF(AW$11=\"\",0,IF(AW238=0,0,AW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5242.2890625},{"$f":"IF(AX$11=\"\",0,IF(AX238=0,0,AX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6441.50390625},{"$f":"IF(AY$11=\"\",0,IF(AY238=0,0,AY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7842.2203125000005},{"$f":"IF(AZ$11=\"\",0,IF(AZ238=0,0,AZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8914.74609375},{"$f":"IF(BA$11=\"\",0,IF(BA238=0,0,BA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9816.9011718750007},{"$f":"IF(BB$11=\"\",0,IF(BB238=0,0,BB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9816.9011718750007},{"$f":"IF(BC$11=\"\",0,IF(BC238=0,0,BC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9816.9011718750007},{"$f":"IF(BD$11=\"\",0,IF(BD238=0,0,BD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12006.397265625003},{"$f":"IF(BE$11=\"\",0,IF(BE238=0,0,BE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12006.397265625003},{"$f":"IF(BF$11=\"\",0,IF(BF238=0,0,BF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12006.397265625003},{"$f":"IF(BG$11=\"\",0,IF(BG238=0,0,BG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14101.319531250001},{"$f":"IF(BH$11=\"\",0,IF(BH238=0,0,BH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14101.319531250001},{"$f":"IF(BI$11=\"\",0,IF(BI238=0,0,BI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14101.319531250001},{"$f":"IF(BJ$11=\"\",0,IF(BJ238=0,0,BJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14432.276249999999},{"$f":"IF(BK$11=\"\",0,IF(BK238=0,0,BK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16653.900744140628},{"$f":"IF(BL$11=\"\",0,IF(BL238=0,0,BL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17960.913632812502},{"$f":"IF(BM$11=\"\",0,IF(BM238=0,0,BM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18653.679843750004},{"$f":"IF(BN$11=\"\",0,IF(BN238=0,0,BN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18653.679843750004},{"$f":"IF(BO$11=\"\",0,IF(BO238=0,0,BO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18653.679843750004},{"$f":"IF(BP$11=\"\",0,IF(BP238=0,0,BP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20254.458164062507},{"$f":"IF(BQ$11=\"\",0,IF(BQ238=0,0,BQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20254.458164062507},{"$f":"IF(BR$11=\"\",0,IF(BR238=0,0,BR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20254.458164062507},{"$f":"IF(BS$11=\"\",0,IF(BS238=0,0,BS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21768.957246093752},{"$f":"IF(BT$11=\"\",0,IF(BT238=0,0,BT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21768.957246093752},{"$f":"IF(BU$11=\"\",0,IF(BU238=0,0,BU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21768.957246093752},{"$f":"IF(BV$11=\"\",0,IF(BV238=0,0,BV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21768.957246093752},{"$f":"IF(BW$11=\"\",0,IF(BW238=0,0,BW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23526.019011181641},{"$f":"IF(BX$11=\"\",0,IF(BX238=0,0,BX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25491.635059570312},{"$f":"IF(BY$11=\"\",0,IF(BY238=0,0,BY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25717.643252929691},{"$f":"IF(BZ$11=\"\",0,IF(BZ238=0,0,BZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25717.643252929691},{"$f":"IF(CA$11=\"\",0,IF(CA238=0,0,CA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25717.643252929691},{"$f":"IF(CB$11=\"\",0,IF(CB238=0,0,CB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27536.154556640624},{"$f":"IF(CC$11=\"\",0,IF(CC238=0,0,CC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27536.154556640624},{"$f":"IF(CD$11=\"\",0,IF(CD238=0,0,CD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27536.154556640624},{"$f":"IF(CE$11=\"\",0,IF(CE238=0,0,CE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28715.575464843747},{"$f":"IF(CF$11=\"\",0,IF(CF238=0,0,CF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28715.575464843747},{"$f":"IF(CG$11=\"\",0,IF(CG238=0,0,CG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28715.575464843747},{"$f":"IF(CH$11=\"\",0,IF(CH238=0,0,CH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28715.575464843747},{"$f":"IF(CI$11=\"\",0,IF(CI238=0,0,CI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30320.401719418947},{"$f":"IF(CJ$11=\"\",0,IF(CJ238=0,0,CJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32298.09971000977},{"$f":"IF(CK$11=\"\",0,IF(CK238=0,0,CK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33061.87445756836},{"$f":"IF(CL$11=\"\",0,IF(CL238=0,0,CL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33061.87445756836},{"$f":"IF(CM$11=\"\",0,IF(CM238=0,0,CM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33061.87445756836},{"$f":"IF(CN$11=\"\",0,IF(CN238=0,0,CN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33967.834947949224},{"$f":"IF(CO$11=\"\",0,IF(CO238=0,0,CO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33967.834947949224},{"$f":"IF(CP$11=\"\",0,IF(CP238=0,0,CP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33967.834947949224},{"$f":"IF(CQ$11=\"\",0,IF(CQ238=0,0,CQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35495.38444306641},{"$f":"IF(CR$11=\"\",0,IF(CR238=0,0,CR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35495.38444306641},{"$f":"IF(CS$11=\"\",0,IF(CS238=0,0,CS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35495.38444306641},{"$f":"IF(CT$11=\"\",0,IF(CT238=0,0,CT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35495.38444306641},{"$f":"IF(CU$11=\"\",0,IF(CU238=0,0,CU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z256:$CV256)","v":81622.953749999899},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA243=0,0,AA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AB$11=\"\",0,IF(AB243=0,0,AB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AC$11=\"\",0,IF(AC243=0,0,AC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AD$11=\"\",0,IF(AD243=0,0,AD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AE$11=\"\",0,IF(AE243=0,0,AE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AF$11=\"\",0,IF(AF243=0,0,AF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AG$11=\"\",0,IF(AG243=0,0,AG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AH$11=\"\",0,IF(AH243=0,0,AH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AI$11=\"\",0,IF(AI243=0,0,AI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AJ$11=\"\",0,IF(AJ243=0,0,AJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AK$11=\"\",0,IF(AK243=0,0,AK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AL$11=\"\",0,IF(AL243=0,0,AL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AM$11=\"\",0,IF(AM243=0,0,AM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AN$11=\"\",0,IF(AN243=0,0,AN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AO$11=\"\",0,IF(AO243=0,0,AO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AP$11=\"\",0,IF(AP243=0,0,AP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AQ$11=\"\",0,IF(AQ243=0,0,AQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AR$11=\"\",0,IF(AR243=0,0,AR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AS$11=\"\",0,IF(AS243=0,0,AS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AT$11=\"\",0,IF(AT243=0,0,AT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AU$11=\"\",0,IF(AU243=0,0,AU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AV$11=\"\",0,IF(AV243=0,0,AV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AW$11=\"\",0,IF(AW243=0,0,AW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AX$11=\"\",0,IF(AX243=0,0,AX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1050},{"$f":"IF(AY$11=\"\",0,IF(AY243=0,0,AY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(AZ$11=\"\",0,IF(AZ243=0,0,AZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BA$11=\"\",0,IF(BA243=0,0,BA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BB$11=\"\",0,IF(BB243=0,0,BB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BC$11=\"\",0,IF(BC243=0,0,BC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BD$11=\"\",0,IF(BD243=0,0,BD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BE$11=\"\",0,IF(BE243=0,0,BE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BF$11=\"\",0,IF(BF243=0,0,BF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BG$11=\"\",0,IF(BG243=0,0,BG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BH$11=\"\",0,IF(BH243=0,0,BH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BI$11=\"\",0,IF(BI243=0,0,BI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BJ$11=\"\",0,IF(BJ243=0,0,BJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1102.5},{"$f":"IF(BK$11=\"\",0,IF(BK243=0,0,BK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BL$11=\"\",0,IF(BL243=0,0,BL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BM$11=\"\",0,IF(BM243=0,0,BM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BN$11=\"\",0,IF(BN243=0,0,BN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BO$11=\"\",0,IF(BO243=0,0,BO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BP$11=\"\",0,IF(BP243=0,0,BP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BQ$11=\"\",0,IF(BQ243=0,0,BQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BR$11=\"\",0,IF(BR243=0,0,BR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BS$11=\"\",0,IF(BS243=0,0,BS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BT$11=\"\",0,IF(BT243=0,0,BT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BU$11=\"\",0,IF(BU243=0,0,BU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BV$11=\"\",0,IF(BV243=0,0,BV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1157.6250000000002},{"$f":"IF(BW$11=\"\",0,IF(BW243=0,0,BW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(BX$11=\"\",0,IF(BX243=0,0,BX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(BY$11=\"\",0,IF(BY243=0,0,BY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(BZ$11=\"\",0,IF(BZ243=0,0,BZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CA$11=\"\",0,IF(CA243=0,0,CA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CB$11=\"\",0,IF(CB243=0,0,CB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CC$11=\"\",0,IF(CC243=0,0,CC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CD$11=\"\",0,IF(CD243=0,0,CD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CE$11=\"\",0,IF(CE243=0,0,CE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CF$11=\"\",0,IF(CF243=0,0,CF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CG$11=\"\",0,IF(CG243=0,0,CG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CH$11=\"\",0,IF(CH243=0,0,CH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.5062499999999},{"$f":"IF(CI$11=\"\",0,IF(CI243=0,0,CI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CJ$11=\"\",0,IF(CJ243=0,0,CJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CK$11=\"\",0,IF(CK243=0,0,CK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CL$11=\"\",0,IF(CL243=0,0,CL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CM$11=\"\",0,IF(CM243=0,0,CM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CN$11=\"\",0,IF(CN243=0,0,CN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CO$11=\"\",0,IF(CO243=0,0,CO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CP$11=\"\",0,IF(CP243=0,0,CP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CQ$11=\"\",0,IF(CQ243=0,0,CQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CR$11=\"\",0,IF(CR243=0,0,CR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CS$11=\"\",0,IF(CS243=0,0,CS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CT$11=\"\",0,IF(CT243=0,0,CT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1276.2815625000001},{"$f":"IF(CU$11=\"\",0,IF(CU243=0,0,CU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z266:$CV266)","v":3057737.4595584674},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AA$21)/$Q276=INT((AA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AA$2+1-1)/$Q276=INT((AA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AA$2-$Q276,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q269*(IF(AA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT(-$Q274))))))","v":10600},{"$f":"IF(AB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AB$21)/$Q276=INT((AB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AB$2+1-1)/$Q276=INT((AB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AB$2-$Q276,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q269*(IF(AB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT(-$Q274))))))","v":10600},{"$f":"IF(AC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AC$21)/$Q276=INT((AC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AC$2+1-1)/$Q276=INT((AC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AC$2-$Q276,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q269*(IF(AC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT(-$Q274))))))","v":10600},{"$f":"IF(AD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AD$21)/$Q276=INT((AD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AD$2+1-1)/$Q276=INT((AD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AD$2-$Q276,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q269*(IF(AD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT(-$Q274))))))","v":10600},{"$f":"IF(AE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AE$21)/$Q276=INT((AE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AE$2+1-1)/$Q276=INT((AE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AE$2-$Q276,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q269*(IF(AE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT(-$Q274))))))","v":10600},{"$f":"IF(AF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AF$21)/$Q276=INT((AF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AF$2+1-1)/$Q276=INT((AF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AF$2-$Q276,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q269*(IF(AF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT(-$Q274))))))","v":10628.754687500001},{"$f":"IF(AG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AG$21)/$Q276=INT((AG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AG$2+1-1)/$Q276=INT((AG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AG$2-$Q276,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q269*(IF(AG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT(-$Q274))))))","v":10663.101901041668},{"$f":"IF(AH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AH$21)/$Q276=INT((AH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AH$2+1-1)/$Q276=INT((AH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AH$2-$Q276,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q269*(IF(AH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT(-$Q274))))))","v":10744.080708333333},{"$f":"IF(AI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AI$21)/$Q276=INT((AI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AI$2+1-1)/$Q276=INT((AI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AI$2-$Q276,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q269*(IF(AI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT(-$Q274))))))","v":11176.961036458333},{"$f":"IF(AJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AJ$21)/$Q276=INT((AJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AJ$2+1-1)/$Q276=INT((AJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AJ$2-$Q276,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q269*(IF(AJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT(-$Q274))))))","v":11252.555812499999},{"$f":"IF(AK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AK$21)/$Q276=INT((AK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AK$2+1-1)/$Q276=INT((AK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AK$2-$Q276,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q269*(IF(AK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT(-$Q274))))))","v":11662.6403125},{"$f":"IF(AL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AL$21)/$Q276=INT((AL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AL$2+1-1)/$Q276=INT((AL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AL$2-$Q276,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q269*(IF(AL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT(-$Q274))))))","v":12165.62565625},{"$f":"IF(AM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AM$21)/$Q276=INT((AM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AM$2+1-1)/$Q276=INT((AM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AM$2-$Q276,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q269*(IF(AM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT(-$Q274))))))","v":13573.5948796875},{"$f":"IF(AN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AN$21)/$Q276=INT((AN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AN$2+1-1)/$Q276=INT((AN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AN$2-$Q276,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q269*(IF(AN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT(-$Q274))))))","v":14287.662046875001},{"$f":"IF(AO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AO$21)/$Q276=INT((AO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AO$2+1-1)/$Q276=INT((AO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AO$2-$Q276,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q269*(IF(AO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT(-$Q274))))))","v":15103.2769453125},{"$f":"IF(AP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AP$21)/$Q276=INT((AP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AP$2+1-1)/$Q276=INT((AP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AP$2-$Q276,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q269*(IF(AP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT(-$Q274))))))","v":15516.23133046875},{"$f":"IF(AQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AQ$21)/$Q276=INT((AQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AQ$2+1-1)/$Q276=INT((AQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AQ$2-$Q276,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q269*(IF(AQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT(-$Q274))))))","v":15516.23133046875},{"$f":"IF(AR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AR$21)/$Q276=INT((AR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AR$2+1-1)/$Q276=INT((AR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AR$2-$Q276,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q269*(IF(AR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT(-$Q274))))))","v":17979.4379625},{"$f":"IF(AS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AS$21)/$Q276=INT((AS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AS$2+1-1)/$Q276=INT((AS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AS$2-$Q276,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q269*(IF(AS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT(-$Q274))))))","v":17979.4379625},{"$f":"IF(AT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AT$21)/$Q276=INT((AT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AT$2+1-1)/$Q276=INT((AT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AT$2-$Q276,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q269*(IF(AT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT(-$Q274))))))","v":17979.4379625},{"$f":"IF(AU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AU$21)/$Q276=INT((AU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AU$2+1-1)/$Q276=INT((AU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AU$2-$Q276,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q269*(IF(AU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT(-$Q274))))))","v":20951.4682125},{"$f":"IF(AV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AV$21)/$Q276=INT((AV$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AV$2+1-1)/$Q276=INT((AV$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AV$2-$Q276,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q269*(IF(AV$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT(-$Q274))))))","v":21213.209062500002},{"$f":"IF(AW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AW$21)/$Q276=INT((AW$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AW$2+1-1)/$Q276=INT((AW$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AW$2-$Q276,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q269*(IF(AW$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT(-$Q274))))))","v":21213.209062500002},{"$f":"IF(AX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AX$21)/$Q276=INT((AX$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AX$2+1-1)/$Q276=INT((AX$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AX$2-$Q276,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q269*(IF(AX$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT(-$Q274))))))","v":23411.292515625002},{"$f":"IF(AY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AY$21)/$Q276=INT((AY$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AY$2+1-1)/$Q276=INT((AY$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AY$2-$Q276,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q269*(IF(AY$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT(-$Q274))))))","v":26676.514117968753},{"$f":"IF(AZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AZ$21)/$Q276=INT((AZ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AZ$2+1-1)/$Q276=INT((AZ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AZ$2-$Q276,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q269*(IF(AZ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT(-$Q274))))))","v":28738.420987500002},{"$f":"IF(BA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BA$21)/$Q276=INT((BA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BA$2+1-1)/$Q276=INT((BA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BA$2-$Q276,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q269*(IF(BA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT(-$Q274))))))","v":30490.002014062498},{"$f":"IF(BB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BB$21)/$Q276=INT((BB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BB$2+1-1)/$Q276=INT((BB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BB$2-$Q276,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q269*(IF(BB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT(-$Q274))))))","v":30490.002014062498},{"$f":"IF(BC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BC$21)/$Q276=INT((BC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BC$2+1-1)/$Q276=INT((BC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BC$2-$Q276,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q269*(IF(BC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT(-$Q274))))))","v":30490.002014062498},{"$f":"IF(BD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BD$21)/$Q276=INT((BD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BD$2+1-1)/$Q276=INT((BD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BD$2-$Q276,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q269*(IF(BD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT(-$Q274))))))","v":34412.590691718753},{"$f":"IF(BE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BE$21)/$Q276=INT((BE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BE$2+1-1)/$Q276=INT((BE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BE$2-$Q276,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q269*(IF(BE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT(-$Q274))))))","v":34412.590691718753},{"$f":"IF(BF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BF$21)/$Q276=INT((BF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BF$2+1-1)/$Q276=INT((BF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BF$2-$Q276,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q269*(IF(BF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT(-$Q274))))))","v":34412.590691718753},{"$f":"IF(BG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BG$21)/$Q276=INT((BG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BG$2+1-1)/$Q276=INT((BG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BG$2-$Q276,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q269*(IF(BG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT(-$Q274))))))","v":38380.046709375005},{"$f":"IF(BH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BH$21)/$Q276=INT((BH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BH$2+1-1)/$Q276=INT((BH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BH$2-$Q276,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q269*(IF(BH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT(-$Q274))))))","v":38380.046709375005},{"$f":"IF(BI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BI$21)/$Q276=INT((BI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BI$2+1-1)/$Q276=INT((BI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BI$2-$Q276,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q269*(IF(BI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT(-$Q274))))))","v":38380.046709375005},{"$f":"IF(BJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BJ$21)/$Q276=INT((BJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BJ$2+1-1)/$Q276=INT((BJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BJ$2-$Q276,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q269*(IF(BJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT(-$Q274))))))","v":39251.763416249996},{"$f":"IF(BK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BK$21)/$Q276=INT((BK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BK$2+1-1)/$Q276=INT((BK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BK$2-$Q276,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q269*(IF(BK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT(-$Q274))))))","v":44169.301472132815},{"$f":"IF(BL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BL$21)/$Q276=INT((BL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BL$2+1-1)/$Q276=INT((BL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BL$2-$Q276,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q269*(IF(BL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT(-$Q274))))))","v":46703.655879398444},{"$f":"IF(BM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BM$21)/$Q276=INT((BM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BM$2+1-1)/$Q276=INT((BM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BM$2-$Q276,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q269*(IF(BM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT(-$Q274))))))","v":48091.034496093751},{"$f":"IF(BN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BN$21)/$Q276=INT((BN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BN$2+1-1)/$Q276=INT((BN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BN$2-$Q276,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q269*(IF(BN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT(-$Q274))))))","v":48091.034496093751},{"$f":"IF(BO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BO$21)/$Q276=INT((BO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BO$2+1-1)/$Q276=INT((BO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BO$2-$Q276,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q269*(IF(BO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT(-$Q274))))))","v":48091.034496093751},{"$f":"IF(BP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BP$21)/$Q276=INT((BP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BP$2+1-1)/$Q276=INT((BP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BP$2-$Q276,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q269*(IF(BP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT(-$Q274))))))","v":50636.009461570313},{"$f":"IF(BQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BQ$21)/$Q276=INT((BQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BQ$2+1-1)/$Q276=INT((BQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BQ$2-$Q276,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q269*(IF(BQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT(-$Q274))))))","v":50636.009461570313},{"$f":"IF(BR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BR$21)/$Q276=INT((BR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BR$2+1-1)/$Q276=INT((BR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BR$2-$Q276,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q269*(IF(BR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT(-$Q274))))))","v":50636.009461570313},{"$f":"IF(BS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BS$21)/$Q276=INT((BS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BS$2+1-1)/$Q276=INT((BS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BS$2-$Q276,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q269*(IF(BS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT(-$Q274))))))","v":53516.416110609382},{"$f":"IF(BT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BT$21)/$Q276=INT((BT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BT$2+1-1)/$Q276=INT((BT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BT$2-$Q276,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q269*(IF(BT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT(-$Q274))))))","v":53516.416110609382},{"$f":"IF(BU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BU$21)/$Q276=INT((BU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BU$2+1-1)/$Q276=INT((BU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BU$2-$Q276,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q269*(IF(BU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT(-$Q274))))))","v":53516.416110609382},{"$f":"IF(BV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BV$21)/$Q276=INT((BV$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BV$2+1-1)/$Q276=INT((BV$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BV$2-$Q276,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q269*(IF(BV$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT(-$Q274))))))","v":53516.416110609382},{"$f":"IF(BW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BW$21)/$Q276=INT((BW$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BW$2+1-1)/$Q276=INT((BW$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BW$2-$Q276,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q269*(IF(BW$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT(-$Q274))))))","v":58014.095458171279},{"$f":"IF(BX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BX$21)/$Q276=INT((BX$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BX$2+1-1)/$Q276=INT((BX$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BX$2-$Q276,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q269*(IF(BX$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT(-$Q274))))))","v":61733.187148364639},{"$f":"IF(BY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BY$21)/$Q276=INT((BY$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BY$2+1-1)/$Q276=INT((BY$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BY$2-$Q276,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q269*(IF(BY$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT(-$Q274))))))","v":62329.64871410156},{"$f":"IF(BZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BZ$21)/$Q276=INT((BZ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BZ$2+1-1)/$Q276=INT((BZ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BZ$2-$Q276,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q269*(IF(BZ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT(-$Q274))))))","v":62329.64871410156},{"$f":"IF(CA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CA$21)/$Q276=INT((CA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CA$2+1-1)/$Q276=INT((CA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CA$2-$Q276,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q269*(IF(CA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT(-$Q274))))))","v":62329.64871410156},{"$f":"IF(CB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CB$21)/$Q276=INT((CB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CB$2+1-1)/$Q276=INT((CB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CB$2-$Q276,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q269*(IF(CB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT(-$Q274))))))","v":65032.715519099991},{"$f":"IF(CC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CC$21)/$Q276=INT((CC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CC$2+1-1)/$Q276=INT((CC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CC$2-$Q276,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q269*(IF(CC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT(-$Q274))))))","v":65032.715519099991},{"$f":"IF(CD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CD$21)/$Q276=INT((CD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CD$2+1-1)/$Q276=INT((CD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CD$2-$Q276,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q269*(IF(CD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT(-$Q274))))))","v":65032.715519099991},{"$f":"IF(CE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CE$21)/$Q276=INT((CE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CE$2+1-1)/$Q276=INT((CE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CE$2-$Q276,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q269*(IF(CE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT(-$Q274))))))","v":67292.495475359756},{"$f":"IF(CF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CF$21)/$Q276=INT((CF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CF$2+1-1)/$Q276=INT((CF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CF$2-$Q276,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q269*(IF(CF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT(-$Q274))))))","v":67292.495475359756},{"$f":"IF(CG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CG$21)/$Q276=INT((CG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CG$2+1-1)/$Q276=INT((CG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CG$2-$Q276,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q269*(IF(CG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT(-$Q274))))))","v":67292.495475359756},{"$f":"IF(CH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CH$21)/$Q276=INT((CH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CH$2+1-1)/$Q276=INT((CH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CH$2-$Q276,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q269*(IF(CH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT(-$Q274))))))","v":67292.495475359756},{"$f":"IF(CI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CI$21)/$Q276=INT((CI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CI$2+1-1)/$Q276=INT((CI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CI$2-$Q276,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q269*(IF(CI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT(-$Q274))))))","v":71644.308163969559},{"$f":"IF(CJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CJ$21)/$Q276=INT((CJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CJ$2+1-1)/$Q276=INT((CJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CJ$2-$Q276,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q269*(IF(CJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT(-$Q274))))))","v":75458.516215208001},{"$f":"IF(CK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CK$21)/$Q276=INT((CK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CK$2+1-1)/$Q276=INT((CK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CK$2-$Q276,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q269*(IF(CK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT(-$Q274))))))","v":77037.144811716775},{"$f":"IF(CL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CL$21)/$Q276=INT((CL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CL$2+1-1)/$Q276=INT((CL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CL$2-$Q276,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q269*(IF(CL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT(-$Q274))))))","v":77037.144811716775},{"$f":"IF(CM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CM$21)/$Q276=INT((CM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CM$2+1-1)/$Q276=INT((CM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CM$2-$Q276,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q269*(IF(CM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT(-$Q274))))))","v":77037.144811716775},{"$f":"IF(CN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CN$21)/$Q276=INT((CN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CN$2+1-1)/$Q276=INT((CN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CN$2-$Q276,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q269*(IF(CN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT(-$Q274))))))","v":77948.742358572606},{"$f":"IF(CO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CO$21)/$Q276=INT((CO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CO$2+1-1)/$Q276=INT((CO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CO$2-$Q276,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q269*(IF(CO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT(-$Q274))))))","v":77948.742358572606},{"$f":"IF(CP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CP$21)/$Q276=INT((CP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CP$2+1-1)/$Q276=INT((CP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CP$2-$Q276,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q269*(IF(CP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT(-$Q274))))))","v":77948.742358572606},{"$f":"IF(CQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CQ$21)/$Q276=INT((CQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CQ$2+1-1)/$Q276=INT((CQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CQ$2-$Q276,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q269*(IF(CQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT(-$Q274))))))","v":80755.009159668029},{"$f":"IF(CR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CR$21)/$Q276=INT((CR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CR$2+1-1)/$Q276=INT((CR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CR$2-$Q276,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q269*(IF(CR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT(-$Q274))))))","v":80755.009159668029},{"$f":"IF(CS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CS$21)/$Q276=INT((CS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CS$2+1-1)/$Q276=INT((CS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CS$2-$Q276,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q269*(IF(CS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT(-$Q274))))))","v":80755.009159668029},{"$f":"IF(CT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CT$21)/$Q276=INT((CT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CT$2+1-1)/$Q276=INT((CT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CT$2-$Q276,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q269*(IF(CT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT(-$Q274))))))","v":80755.009159668029},{"$f":"IF(CU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CU$21)/$Q276=INT((CU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CU$2+1-1)/$Q276=INT((CU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CU$2-$Q276,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q269*(IF(CU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT(-$Q274))))))","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q269","v":0},null,{"$f":"IF(G272<>0,1,IF(OR($Q272=\"\",$Q272=0),0,IF($R272=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H272))),$Q272)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q272-(100%-Q269))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":277}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z282:$CV282)","v":4515.4740198541667},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA283:AA293))","v":12},12,12,12,12,12.057509375,12.126203802083333,12.288161416666666,13.153922072916666,13.305111625,14.125280625,15.1312513125,16.654466437499998,18.014594375000001,19.568146562500001,20.354726343750002,20.354726343750002,25.0465485,25.0465485,25.0465485,30.707558500000001,31.2061125,31.2061125,35.392938125000001,39.192769374999997,42.933190000000003,46.11066125,46.11066125,46.11066125,53.226468375000003,53.226468375000003,53.226468375000003,60.423667500000001,60.423667500000001,60.423667500000001,62.005012999999998,67.110206625000004,71.488747875000001,73.885687499999989,73.885687499999989,73.885687499999989,78.282577625000002,78.282577625000002,78.282577625000002,83.258984749999996,83.258984749999996,83.258984749999996,83.258984749999996,86.25667981250001,92.376091687500008,93.357512500000013,93.357512500000013,93.357512500000013,97.805151999999993,97.805151999999993,97.805151999999993,101.52340512499998,101.52340512499998,101.52340512499998,101.52340512499998,103.07038025,109.047443875,111.52123750000001,111.52123750000001,{"$f":"IF(CM$11=\"\",0,SUM(CM283:CM293))","v":111.52123750000001},112.94975856249999,112.94975856249999,112.94975856249999,117.34732550000001,117.34732550000001,117.34732550000001,117.34732550000001,0]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z283:$CV283)","v":144},null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":2},{"$f":"IF(AB$11=\"\",0,AB17)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(CN$11=\"\",0,CN17)","v":2},2,2,2,2,2,2,0]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z288:$CV288)","v":72},null,null,{"$f":"IF(AA$11=\"\",0,AA22)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CM$11=\"\",0,CM22)","v":1},1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":293},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G298<>0,1,IF(OR($Q298=\"\",$Q298=0),0,IF($R298=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H298))),$Q298)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z298:$CV298)","v":186669.00166630259},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA285=0,0,AA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB285=0,0,AB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC285=0,0,AC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD285=0,0,AD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE285=0,0,AE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF285=0,0,AF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2.5790625},{"$f":"IF(AG$11=\"\",0,IF(AG285=0,0,AG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.8847031250000015},{"$f":"IF(AH$11=\"\",0,IF(AH285=0,0,AH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13.359631249999998},{"$f":"IF(AI$11=\"\",0,IF(AI285=0,0,AI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":53.163040625000001},{"$f":"IF(AJ$11=\"\",0,IF(AJ285=0,0,AJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":62.270537500000003},{"$f":"IF(AK$11=\"\",0,IF(AK285=0,0,AK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":99.934312500000004},{"$f":"IF(AL$11=\"\",0,IF(AL285=0,0,AL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":147.62356874999998},{"$f":"IF(AM$11=\"\",0,IF(AM285=0,0,AM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":224.02682662500001},{"$f":"IF(AN$11=\"\",0,IF(AN285=0,0,AN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":290.99331375000003},{"$f":"IF(AO$11=\"\",0,IF(AO285=0,0,AO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":366.92329312499999},{"$f":"IF(AP$11=\"\",0,IF(AP285=0,0,AP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":407.32741518750009},{"$f":"IF(AQ$11=\"\",0,IF(AQ285=0,0,AQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":407.32741518750009},{"$f":"IF(AR$11=\"\",0,IF(AR285=0,0,AR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":625.099197},{"$f":"IF(AS$11=\"\",0,IF(AS285=0,0,AS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":625.099197},{"$f":"IF(AT$11=\"\",0,IF(AT285=0,0,AT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":625.099197},{"$f":"IF(AU$11=\"\",0,IF(AU285=0,0,AU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":898.68971700000009},{"$f":"IF(AV$11=\"\",0,IF(AV285=0,0,AV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":940.52160000000003},{"$f":"IF(AW$11=\"\",0,IF(AW285=0,0,AW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":940.52160000000003},{"$f":"IF(AX$11=\"\",0,IF(AX285=0,0,AX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1134.5875012500003},{"$f":"IF(AY$11=\"\",0,IF(AY285=0,0,AY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1349.036675775},{"$f":"IF(AZ$11=\"\",0,IF(AZ285=0,0,AZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1535.7672126000002},{"$f":"IF(BA$11=\"\",0,IF(BA285=0,0,BA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1696.08335895},{"$f":"IF(BB$11=\"\",0,IF(BB285=0,0,BB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1696.08335895},{"$f":"IF(BC$11=\"\",0,IF(BC285=0,0,BC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1696.08335895},{"$f":"IF(BD$11=\"\",0,IF(BD285=0,0,BD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2023.1780572349999},{"$f":"IF(BE$11=\"\",0,IF(BE285=0,0,BE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2023.1780572349999},{"$f":"IF(BF$11=\"\",0,IF(BF285=0,0,BF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2023.1780572349999},{"$f":"IF(BG$11=\"\",0,IF(BG285=0,0,BG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2376.5901417},{"$f":"IF(BH$11=\"\",0,IF(BH285=0,0,BH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2376.5901417},{"$f":"IF(BI$11=\"\",0,IF(BI285=0,0,BI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2376.5901417},{"$f":"IF(BJ$11=\"\",0,IF(BJ285=0,0,BJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2478.6503125200002},{"$f":"IF(BK$11=\"\",0,IF(BK285=0,0,BK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2794.9751809353002},{"$f":"IF(BL$11=\"\",0,IF(BL285=0,0,BL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3019.9987659932999},{"$f":"IF(BM$11=\"\",0,IF(BM285=0,0,BM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3147.3505840499993},{"$f":"IF(BN$11=\"\",0,IF(BN285=0,0,BN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3147.3505840499993},{"$f":"IF(BO$11=\"\",0,IF(BO285=0,0,BO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3147.3505840499993},{"$f":"IF(BP$11=\"\",0,IF(BP285=0,0,BP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3320.4617441270998},{"$f":"IF(BQ$11=\"\",0,IF(BQ285=0,0,BQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3320.4617441270998},{"$f":"IF(BR$11=\"\",0,IF(BR285=0,0,BR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3320.4617441270998},{"$f":"IF(BS$11=\"\",0,IF(BS285=0,0,BS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3570.8903436078003},{"$f":"IF(BT$11=\"\",0,IF(BT285=0,0,BT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3570.8903436078003},{"$f":"IF(BU$11=\"\",0,IF(BU285=0,0,BU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3570.8903436078003},{"$f":"IF(BV$11=\"\",0,IF(BV285=0,0,BV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3570.8903436078003},{"$f":"IF(BW$11=\"\",0,IF(BW285=0,0,BW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3847.7055453300272},{"$f":"IF(BX$11=\"\",0,IF(BX285=0,0,BX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4160.0064366608667},{"$f":"IF(BY$11=\"\",0,IF(BY285=0,0,BY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4225.9856357052004},{"$f":"IF(BZ$11=\"\",0,IF(BZ285=0,0,BZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4225.9856357052004},{"$f":"IF(CA$11=\"\",0,IF(CA285=0,0,CA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4225.9856357052004},{"$f":"IF(CB$11=\"\",0,IF(CB285=0,0,CB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4383.5284409188325},{"$f":"IF(CC$11=\"\",0,IF(CC285=0,0,CC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4383.5284409188325},{"$f":"IF(CD$11=\"\",0,IF(CD285=0,0,CD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4383.5284409188325},{"$f":"IF(CE$11=\"\",0,IF(CE285=0,0,CE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4575.9446260208815},{"$f":"IF(CF$11=\"\",0,IF(CF285=0,0,CF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4575.9446260208815},{"$f":"IF(CG$11=\"\",0,IF(CG285=0,0,CG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4575.9446260208815},{"$f":"IF(CH$11=\"\",0,IF(CH285=0,0,CH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4575.9446260208815},{"$f":"IF(CI$11=\"\",0,IF(CI285=0,0,CI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4809.0142818680724},{"$f":"IF(CJ$11=\"\",0,IF(CJ285=0,0,CJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5126.7585104805921},{"$f":"IF(CK$11=\"\",0,IF(CK285=0,0,CK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5267.7406445916968},{"$f":"IF(CL$11=\"\",0,IF(CL285=0,0,CL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5267.7406445916968},{"$f":"IF(CM$11=\"\",0,IF(CM285=0,0,CM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5267.7406445916968},{"$f":"IF(CN$11=\"\",0,IF(CN285=0,0,CN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5268.7159412697083},{"$f":"IF(CO$11=\"\",0,IF(CO285=0,0,CO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5268.7159412697083},{"$f":"IF(CP$11=\"\",0,IF(CP285=0,0,CP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5268.7159412697083},{"$f":"IF(CQ$11=\"\",0,IF(CQ285=0,0,CQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5489.9535226517846},{"$f":"IF(CR$11=\"\",0,IF(CR285=0,0,CR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5489.9535226517846},{"$f":"IF(CS$11=\"\",0,IF(CS285=0,0,CS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5489.9535226517846},{"$f":"IF(CT$11=\"\",0,IF(CT285=0,0,CT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5489.9535226517846},{"$f":"IF(CU$11=\"\",0,IF(CU285=0,0,CU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G299<>0,1,IF(OR($Q299=\"\",$Q299=0),0,IF($R299=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H299))),$Q299)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z299:$CV299)","v":75697.451558400018},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA286=0,0,AA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AB$11=\"\",0,IF(AB286=0,0,AB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AC$11=\"\",0,IF(AC286=0,0,AC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AD$11=\"\",0,IF(AD286=0,0,AD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AE$11=\"\",0,IF(AE286=0,0,AE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AF$11=\"\",0,IF(AF286=0,0,AF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AG$11=\"\",0,IF(AG286=0,0,AG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AH$11=\"\",0,IF(AH286=0,0,AH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AI$11=\"\",0,IF(AI286=0,0,AI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AJ$11=\"\",0,IF(AJ286=0,0,AJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AK$11=\"\",0,IF(AK286=0,0,AK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AL$11=\"\",0,IF(AL286=0,0,AL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AM$11=\"\",0,IF(AM286=0,0,AM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AN$11=\"\",0,IF(AN286=0,0,AN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AO$11=\"\",0,IF(AO286=0,0,AO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AP$11=\"\",0,IF(AP286=0,0,AP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AQ$11=\"\",0,IF(AQ286=0,0,AQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AR$11=\"\",0,IF(AR286=0,0,AR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AS$11=\"\",0,IF(AS286=0,0,AS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AT$11=\"\",0,IF(AT286=0,0,AT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AU$11=\"\",0,IF(AU286=0,0,AU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AV$11=\"\",0,IF(AV286=0,0,AV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AW$11=\"\",0,IF(AW286=0,0,AW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AX$11=\"\",0,IF(AX286=0,0,AX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AY$11=\"\",0,IF(AY286=0,0,AY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(AZ$11=\"\",0,IF(AZ286=0,0,AZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BA$11=\"\",0,IF(BA286=0,0,BA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BB$11=\"\",0,IF(BB286=0,0,BB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BC$11=\"\",0,IF(BC286=0,0,BC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BD$11=\"\",0,IF(BD286=0,0,BD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BE$11=\"\",0,IF(BE286=0,0,BE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BF$11=\"\",0,IF(BF286=0,0,BF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BG$11=\"\",0,IF(BG286=0,0,BG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BH$11=\"\",0,IF(BH286=0,0,BH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BI$11=\"\",0,IF(BI286=0,0,BI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BJ$11=\"\",0,IF(BJ286=0,0,BJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BK$11=\"\",0,IF(BK286=0,0,BK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BL$11=\"\",0,IF(BL286=0,0,BL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BM$11=\"\",0,IF(BM286=0,0,BM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BN$11=\"\",0,IF(BN286=0,0,BN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BO$11=\"\",0,IF(BO286=0,0,BO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BP$11=\"\",0,IF(BP286=0,0,BP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BQ$11=\"\",0,IF(BQ286=0,0,BQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BR$11=\"\",0,IF(BR286=0,0,BR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BS$11=\"\",0,IF(BS286=0,0,BS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BT$11=\"\",0,IF(BT286=0,0,BT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BU$11=\"\",0,IF(BU286=0,0,BU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BV$11=\"\",0,IF(BV286=0,0,BV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BW$11=\"\",0,IF(BW286=0,0,BW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(BX$11=\"\",0,IF(BX286=0,0,BX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(BY$11=\"\",0,IF(BY286=0,0,BY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(BZ$11=\"\",0,IF(BZ286=0,0,BZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CA$11=\"\",0,IF(CA286=0,0,CA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CB$11=\"\",0,IF(CB286=0,0,CB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CC$11=\"\",0,IF(CC286=0,0,CC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CD$11=\"\",0,IF(CD286=0,0,CD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CE$11=\"\",0,IF(CE286=0,0,CE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CF$11=\"\",0,IF(CF286=0,0,CF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CG$11=\"\",0,IF(CG286=0,0,CG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CH$11=\"\",0,IF(CH286=0,0,CH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CI$11=\"\",0,IF(CI286=0,0,CI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CJ$11=\"\",0,IF(CJ286=0,0,CJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CK$11=\"\",0,IF(CK286=0,0,CK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CL$11=\"\",0,IF(CL286=0,0,CL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CM$11=\"\",0,IF(CM286=0,0,CM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CN$11=\"\",0,IF(CN286=0,0,CN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CO$11=\"\",0,IF(CO286=0,0,CO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CP$11=\"\",0,IF(CP286=0,0,CP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CQ$11=\"\",0,IF(CQ286=0,0,CQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CR$11=\"\",0,IF(CR286=0,0,CR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CS$11=\"\",0,IF(CS286=0,0,CS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CT$11=\"\",0,IF(CT286=0,0,CT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CU$11=\"\",0,IF(CU286=0,0,CU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб./мес. / руб.",null,null,"*",200,null,{"$f":"IF(G304<>0,1,IF(OR($Q304=\"\",$Q304=0),0,IF($R304=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H304))),$Q304)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"SUM($Z304:$CV304)","v":15139.490311680001},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA291=0,0,AA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AB$11=\"\",0,IF(AB291=0,0,AB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AC$11=\"\",0,IF(AC291=0,0,AC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AD$11=\"\",0,IF(AD291=0,0,AD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AE$11=\"\",0,IF(AE291=0,0,AE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AF$11=\"\",0,IF(AF291=0,0,AF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AG$11=\"\",0,IF(AG291=0,0,AG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AH$11=\"\",0,IF(AH291=0,0,AH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AI$11=\"\",0,IF(AI291=0,0,AI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AJ$11=\"\",0,IF(AJ291=0,0,AJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AK$11=\"\",0,IF(AK291=0,0,AK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AL$11=\"\",0,IF(AL291=0,0,AL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AM$11=\"\",0,IF(AM291=0,0,AM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AN$11=\"\",0,IF(AN291=0,0,AN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AO$11=\"\",0,IF(AO291=0,0,AO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AP$11=\"\",0,IF(AP291=0,0,AP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AQ$11=\"\",0,IF(AQ291=0,0,AQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AR$11=\"\",0,IF(AR291=0,0,AR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AS$11=\"\",0,IF(AS291=0,0,AS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AT$11=\"\",0,IF(AT291=0,0,AT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AU$11=\"\",0,IF(AU291=0,0,AU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AV$11=\"\",0,IF(AV291=0,0,AV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AW$11=\"\",0,IF(AW291=0,0,AW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AX$11=\"\",0,IF(AX291=0,0,AX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AY$11=\"\",0,IF(AY291=0,0,AY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(AZ$11=\"\",0,IF(AZ291=0,0,AZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BA$11=\"\",0,IF(BA291=0,0,BA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BB$11=\"\",0,IF(BB291=0,0,BB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BC$11=\"\",0,IF(BC291=0,0,BC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BD$11=\"\",0,IF(BD291=0,0,BD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BE$11=\"\",0,IF(BE291=0,0,BE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BF$11=\"\",0,IF(BF291=0,0,BF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BG$11=\"\",0,IF(BG291=0,0,BG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BH$11=\"\",0,IF(BH291=0,0,BH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BI$11=\"\",0,IF(BI291=0,0,BI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BJ$11=\"\",0,IF(BJ291=0,0,BJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BK$11=\"\",0,IF(BK291=0,0,BK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BL$11=\"\",0,IF(BL291=0,0,BL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BM$11=\"\",0,IF(BM291=0,0,BM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BN$11=\"\",0,IF(BN291=0,0,BN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BO$11=\"\",0,IF(BO291=0,0,BO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BP$11=\"\",0,IF(BP291=0,0,BP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BQ$11=\"\",0,IF(BQ291=0,0,BQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BR$11=\"\",0,IF(BR291=0,0,BR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BS$11=\"\",0,IF(BS291=0,0,BS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BT$11=\"\",0,IF(BT291=0,0,BT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BU$11=\"\",0,IF(BU291=0,0,BU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BV$11=\"\",0,IF(BV291=0,0,BV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BW$11=\"\",0,IF(BW291=0,0,BW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BX$11=\"\",0,IF(BX291=0,0,BX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BY$11=\"\",0,IF(BY291=0,0,BY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BZ$11=\"\",0,IF(BZ291=0,0,BZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CA$11=\"\",0,IF(CA291=0,0,CA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CB$11=\"\",0,IF(CB291=0,0,CB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CC$11=\"\",0,IF(CC291=0,0,CC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CD$11=\"\",0,IF(CD291=0,0,CD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CE$11=\"\",0,IF(CE291=0,0,CE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CF$11=\"\",0,IF(CF291=0,0,CF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CG$11=\"\",0,IF(CG291=0,0,CG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CH$11=\"\",0,IF(CH291=0,0,CH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CI$11=\"\",0,IF(CI291=0,0,CI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CJ$11=\"\",0,IF(CJ291=0,0,CJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CK$11=\"\",0,IF(CK291=0,0,CK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CL$11=\"\",0,IF(CL291=0,0,CL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CM$11=\"\",0,IF(CM291=0,0,CM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CN$11=\"\",0,IF(CN291=0,0,CN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CO$11=\"\",0,IF(CO291=0,0,CO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CP$11=\"\",0,IF(CP291=0,0,CP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CQ$11=\"\",0,IF(CQ291=0,0,CQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CR$11=\"\",0,IF(CR291=0,0,CR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CS$11=\"\",0,IF(CS291=0,0,CS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CT$11=\"\",0,IF(CT291=0,0,CT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220.81616063999999},{"$f":"IF(CU$11=\"\",0,IF(CU291=0,0,CU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z312:$CV312)","v":756504.50177817966},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AA$21)/$Q322=INT((AA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AA$2+1-1)/$Q322=INT((AA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AA$2-$Q322,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q315*(IF(AA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT(-$Q320))))))","v":4800},{"$f":"IF(AB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AB$21)/$Q322=INT((AB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AB$2+1-1)/$Q322=INT((AB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AB$2-$Q322,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q315*(IF(AB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT(-$Q320))))))","v":4800},{"$f":"IF(AC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AC$21)/$Q322=INT((AC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AC$2+1-1)/$Q322=INT((AC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AC$2-$Q322,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q315*(IF(AC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT(-$Q320))))))","v":4800},{"$f":"IF(AD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AD$21)/$Q322=INT((AD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AD$2+1-1)/$Q322=INT((AD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AD$2-$Q322,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q315*(IF(AD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT(-$Q320))))))","v":4800},{"$f":"IF(AE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AE$21)/$Q322=INT((AE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AE$2+1-1)/$Q322=INT((AE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AE$2-$Q322,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q315*(IF(AE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT(-$Q320))))))","v":4800},{"$f":"IF(AF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AF$21)/$Q322=INT((AF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AF$2+1-1)/$Q322=INT((AF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AF$2-$Q322,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q315*(IF(AF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT(-$Q320))))))","v":4805.7509375},{"$f":"IF(AG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AG$21)/$Q322=INT((AG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AG$2+1-1)/$Q322=INT((AG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AG$2-$Q322,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q315*(IF(AG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT(-$Q320))))))","v":4812.6203802083328},{"$f":"IF(AH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AH$21)/$Q322=INT((AH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AH$2+1-1)/$Q322=INT((AH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AH$2-$Q322,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q315*(IF(AH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT(-$Q320))))))","v":4828.8161416666662},{"$f":"IF(AI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AI$21)/$Q322=INT((AI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AI$2+1-1)/$Q322=INT((AI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AI$2-$Q322,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q315*(IF(AI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT(-$Q320))))))","v":4915.3922072916666},{"$f":"IF(AJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AJ$21)/$Q322=INT((AJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AJ$2+1-1)/$Q322=INT((AJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AJ$2-$Q322,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q315*(IF(AJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT(-$Q320))))))","v":4930.5111625},{"$f":"IF(AK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AK$21)/$Q322=INT((AK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AK$2+1-1)/$Q322=INT((AK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AK$2-$Q322,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q315*(IF(AK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT(-$Q320))))))","v":5012.5280624999996},{"$f":"IF(AL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AL$21)/$Q322=INT((AL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AL$2+1-1)/$Q322=INT((AL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AL$2-$Q322,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q315*(IF(AL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT(-$Q320))))))","v":5113.1251312499999},{"$f":"IF(AM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AM$21)/$Q322=INT((AM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AM$2+1-1)/$Q322=INT((AM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AM$2-$Q322,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q315*(IF(AM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT(-$Q320))))))","v":5370.7555766249998},{"$f":"IF(AN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AN$21)/$Q322=INT((AN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AN$2+1-1)/$Q322=INT((AN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AN$2-$Q322,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q315*(IF(AN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT(-$Q320))))))","v":5509.4886262500004},{"$f":"IF(AO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AO$21)/$Q322=INT((AO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AO$2+1-1)/$Q322=INT((AO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AO$2-$Q322,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q315*(IF(AO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT(-$Q320))))))","v":5667.9509493750002},{"$f":"IF(AP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AP$21)/$Q322=INT((AP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AP$2+1-1)/$Q322=INT((AP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AP$2-$Q322,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q315*(IF(AP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT(-$Q320))))))","v":5748.1820870624997},{"$f":"IF(AQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AQ$21)/$Q322=INT((AQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AQ$2+1-1)/$Q322=INT((AQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AQ$2-$Q322,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q315*(IF(AQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT(-$Q320))))))","v":5748.1820870624997},{"$f":"IF(AR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AR$21)/$Q322=INT((AR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AR$2+1-1)/$Q322=INT((AR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AR$2-$Q322,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q315*(IF(AR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT(-$Q320))))))","v":6226.7479469999998},{"$f":"IF(AS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AS$21)/$Q322=INT((AS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AS$2+1-1)/$Q322=INT((AS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AS$2-$Q322,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q315*(IF(AS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT(-$Q320))))))","v":6226.7479469999998},{"$f":"IF(AT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AT$21)/$Q322=INT((AT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AT$2+1-1)/$Q322=INT((AT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AT$2-$Q322,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q315*(IF(AT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT(-$Q320))))))","v":6226.7479469999998},{"$f":"IF(AU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AU$21)/$Q322=INT((AU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AU$2+1-1)/$Q322=INT((AU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AU$2-$Q322,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q315*(IF(AU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT(-$Q320))))))","v":6804.170967},{"$f":"IF(AV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AV$21)/$Q322=INT((AV$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AV$2+1-1)/$Q322=INT((AV$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AV$2-$Q322,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q315*(IF(AV$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT(-$Q320))))))","v":6855.023475},{"$f":"IF(AW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AW$21)/$Q322=INT((AW$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AW$2+1-1)/$Q322=INT((AW$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AW$2-$Q322,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q315*(IF(AW$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT(-$Q320))))))","v":6855.023475},{"$f":"IF(AX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AX$21)/$Q322=INT((AX$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AX$2+1-1)/$Q322=INT((AX$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AX$2-$Q322,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q315*(IF(AX$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT(-$Q320))))))","v":7282.0796887500001},{"$f":"IF(AY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AY$21)/$Q322=INT((AY$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AY$2+1-1)/$Q322=INT((AY$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AY$2-$Q322,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q315*(IF(AY$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT(-$Q320))))))","v":7823.0557257749988},{"$f":"IF(AZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AZ$21)/$Q322=INT((AZ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AZ$2+1-1)/$Q322=INT((AZ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AZ$2-$Q322,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q315*(IF(AZ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT(-$Q320))))))","v":8212.2090875999984},{"$f":"IF(BA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BA$21)/$Q322=INT((BA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BA$2+1-1)/$Q322=INT((BA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BA$2-$Q322,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q315*(IF(BA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT(-$Q320))))))","v":8542.7931964499985},{"$f":"IF(BB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BB$21)/$Q322=INT((BB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BB$2+1-1)/$Q322=INT((BB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BB$2-$Q322,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q315*(IF(BB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT(-$Q320))))))","v":8542.7931964499985},{"$f":"IF(BC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BC$21)/$Q322=INT((BC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BC$2+1-1)/$Q322=INT((BC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BC$2-$Q322,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q315*(IF(BC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT(-$Q320))))))","v":8542.7931964499985},{"$f":"IF(BD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BD$21)/$Q322=INT((BD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BD$2+1-1)/$Q322=INT((BD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BD$2-$Q322,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q315*(IF(BD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT(-$Q320))))))","v":9283.1217697349985},{"$f":"IF(BE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BE$21)/$Q322=INT((BE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BE$2+1-1)/$Q322=INT((BE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BE$2-$Q322,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q315*(IF(BE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT(-$Q320))))))","v":9283.1217697349985},{"$f":"IF(BF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BF$21)/$Q322=INT((BF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BF$2+1-1)/$Q322=INT((BF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BF$2-$Q322,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q315*(IF(BF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT(-$Q320))))))","v":9283.1217697349985},{"$f":"IF(BG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BG$21)/$Q322=INT((BG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BG$2+1-1)/$Q322=INT((BG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BG$2-$Q322,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q315*(IF(BG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT(-$Q320))))))","v":10031.918366699998},{"$f":"IF(BH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BH$21)/$Q322=INT((BH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BH$2+1-1)/$Q322=INT((BH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BH$2-$Q322,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q315*(IF(BH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT(-$Q320))))))","v":10031.918366699998},{"$f":"IF(BI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BI$21)/$Q322=INT((BI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BI$2+1-1)/$Q322=INT((BI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BI$2-$Q322,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q315*(IF(BI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT(-$Q320))))))","v":10031.918366699998},{"$f":"IF(BJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BJ$21)/$Q322=INT((BJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BJ$2+1-1)/$Q322=INT((BJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BJ$2-$Q322,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q315*(IF(BJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT(-$Q320))))))","v":10196.441552519998},{"$f":"IF(BK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BK$21)/$Q322=INT((BK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BK$2+1-1)/$Q322=INT((BK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BK$2-$Q322,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q315*(IF(BK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT(-$Q320))))))","v":10942.137615210298},{"$f":"IF(BL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BL$21)/$Q322=INT((BL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BL$2+1-1)/$Q322=INT((BL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BL$2-$Q322,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q315*(IF(BL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT(-$Q320))))))","v":11406.791915493299},{"$f":"IF(BM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BM$21)/$Q322=INT((BM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BM$2+1-1)/$Q322=INT((BM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BM$2-$Q322,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q315*(IF(BM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT(-$Q320))))))","v":11661.157066049998},{"$f":"IF(BN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BN$21)/$Q322=INT((BN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BN$2+1-1)/$Q322=INT((BN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BN$2-$Q322,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q315*(IF(BN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT(-$Q320))))))","v":11661.157066049998},{"$f":"IF(BO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BO$21)/$Q322=INT((BO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BO$2+1-1)/$Q322=INT((BO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BO$2-$Q322,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q315*(IF(BO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT(-$Q320))))))","v":11661.157066049998},{"$f":"IF(BP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BP$21)/$Q322=INT((BP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BP$2+1-1)/$Q322=INT((BP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BP$2-$Q322,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q315*(IF(BP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT(-$Q320))))))","v":12127.7585636271},{"$f":"IF(BQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BQ$21)/$Q322=INT((BQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BQ$2+1-1)/$Q322=INT((BQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BQ$2-$Q322,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q315*(IF(BQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT(-$Q320))))))","v":12127.7585636271},{"$f":"IF(BR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BR$21)/$Q322=INT((BR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BR$2+1-1)/$Q322=INT((BR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BR$2-$Q322,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q315*(IF(BR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT(-$Q320))))))","v":12127.7585636271},{"$f":"IF(BS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BS$21)/$Q322=INT((BS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BS$2+1-1)/$Q322=INT((BS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BS$2-$Q322,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q315*(IF(BS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT(-$Q320))))))","v":12655.8588688578},{"$f":"IF(BT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BT$21)/$Q322=INT((BT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BT$2+1-1)/$Q322=INT((BT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BT$2-$Q322,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q315*(IF(BT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT(-$Q320))))))","v":12655.8588688578},{"$f":"IF(BU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BU$21)/$Q322=INT((BU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BU$2+1-1)/$Q322=INT((BU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BU$2-$Q322,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q315*(IF(BU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT(-$Q320))))))","v":12655.8588688578},{"$f":"IF(BV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BV$21)/$Q322=INT((BV$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BV$2+1-1)/$Q322=INT((BV$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BV$2-$Q322,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q315*(IF(BV$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT(-$Q320))))))","v":12655.8588688578},{"$f":"IF(BW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BW$21)/$Q322=INT((BW$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BW$2+1-1)/$Q322=INT((BW$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BW$2-$Q322,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q315*(IF(BW$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT(-$Q320))))))","v":13233.456200387278},{"$f":"IF(BX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BX$21)/$Q322=INT((BX$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BX$2+1-1)/$Q322=INT((BX$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BX$2-$Q322,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q315*(IF(BX$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT(-$Q320))))))","v":13895.841021765867},{"$f":"IF(BY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BY$21)/$Q322=INT((BY$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BY$2+1-1)/$Q322=INT((BY$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BY$2-$Q322,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q315*(IF(BY$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT(-$Q320))))))","v":14002.073166760201},{"$f":"IF(BZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BZ$21)/$Q322=INT((BZ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BZ$2+1-1)/$Q322=INT((BZ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BZ$2-$Q322,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q315*(IF(BZ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT(-$Q320))))))","v":14002.073166760201},{"$f":"IF(CA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CA$21)/$Q322=INT((CA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CA$2+1-1)/$Q322=INT((CA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CA$2-$Q322,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q315*(IF(CA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT(-$Q320))))))","v":14002.073166760201},{"$f":"IF(CB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CB$21)/$Q322=INT((CB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CB$2+1-1)/$Q322=INT((CB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CB$2-$Q322,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q315*(IF(CB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT(-$Q320))))))","v":14483.499969848835},{"$f":"IF(CC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CC$21)/$Q322=INT((CC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CC$2+1-1)/$Q322=INT((CC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CC$2-$Q322,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q315*(IF(CC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT(-$Q320))))))","v":14483.499969848835},{"$f":"IF(CD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CD$21)/$Q322=INT((CD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CD$2+1-1)/$Q322=INT((CD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CD$2-$Q322,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q315*(IF(CD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT(-$Q320))))))","v":14483.499969848835},{"$f":"IF(CE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CE$21)/$Q322=INT((CE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CE$2+1-1)/$Q322=INT((CE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CE$2-$Q322,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q315*(IF(CE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT(-$Q320))))))","v":14885.975646000883},{"$f":"IF(CF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CF$21)/$Q322=INT((CF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CF$2+1-1)/$Q322=INT((CF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CF$2-$Q322,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q315*(IF(CF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT(-$Q320))))))","v":14885.975646000883},{"$f":"IF(CG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CG$21)/$Q322=INT((CG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CG$2+1-1)/$Q322=INT((CG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CG$2-$Q322,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q315*(IF(CG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT(-$Q320))))))","v":14885.975646000883},{"$f":"IF(CH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CH$21)/$Q322=INT((CH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CH$2+1-1)/$Q322=INT((CH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CH$2-$Q322,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q315*(IF(CH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT(-$Q320))))))","v":14885.975646000883},{"$f":"IF(CI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CI$21)/$Q322=INT((CI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CI$2+1-1)/$Q322=INT((CI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CI$2-$Q322,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q315*(IF(CI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT(-$Q320))))))","v":15354.493712774945},{"$f":"IF(CJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CJ$21)/$Q322=INT((CJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CJ$2+1-1)/$Q322=INT((CJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CJ$2-$Q322,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q315*(IF(CJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT(-$Q320))))))","v":16014.409833561696},{"$f":"IF(CK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CK$21)/$Q322=INT((CK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CK$2+1-1)/$Q322=INT((CK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CK$2-$Q322,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q315*(IF(CK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT(-$Q320))))))","v":16287.536638805801},{"$f":"IF(CL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CL$21)/$Q322=INT((CL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CL$2+1-1)/$Q322=INT((CL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CL$2-$Q322,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q315*(IF(CL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT(-$Q320))))))","v":16287.536638805801},{"$f":"IF(CM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CM$21)/$Q322=INT((CM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CM$2+1-1)/$Q322=INT((CM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CM$2-$Q322,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q315*(IF(CM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT(-$Q320))))))","v":16287.536638805801},{"$f":"IF(CN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CN$21)/$Q322=INT((CN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CN$2+1-1)/$Q322=INT((CN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CN$2-$Q322,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q315*(IF(CN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT(-$Q320))))))","v":16445.25690701311},{"$f":"IF(CO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CO$21)/$Q322=INT((CO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CO$2+1-1)/$Q322=INT((CO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CO$2-$Q322,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q315*(IF(CO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT(-$Q320))))))","v":16445.25690701311},{"$f":"IF(CP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CP$21)/$Q322=INT((CP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CP$2+1-1)/$Q322=INT((CP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CP$2-$Q322,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q315*(IF(CP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT(-$Q320))))))","v":16445.25690701311},{"$f":"IF(CQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CQ$21)/$Q322=INT((CQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CQ$2+1-1)/$Q322=INT((CQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CQ$2-$Q322,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q315*(IF(CQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT(-$Q320))))))","v":16930.783830661185},{"$f":"IF(CR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CR$21)/$Q322=INT((CR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CR$2+1-1)/$Q322=INT((CR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CR$2-$Q322,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q315*(IF(CR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT(-$Q320))))))","v":16930.783830661185},{"$f":"IF(CS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CS$21)/$Q322=INT((CS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CS$2+1-1)/$Q322=INT((CS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CS$2-$Q322,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q315*(IF(CS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT(-$Q320))))))","v":16930.783830661185},{"$f":"IF(CT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CT$21)/$Q322=INT((CT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CT$2+1-1)/$Q322=INT((CT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CT$2-$Q322,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q315*(IF(CT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT(-$Q320))))))","v":16930.783830661185},{"$f":"IF(CU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CU$21)/$Q322=INT((CU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CU$2+1-1)/$Q322=INT((CU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CU$2-$Q322,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q315*(IF(CU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT(-$Q320))))))","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q317-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q315","v":0},null,{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q318-(100%-Q315))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q320-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I321","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q313=Lists!$CE$17,\" авансирования\",IF($Q313=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G322<>0,1,IF(OR($Q322=\"\",$Q322=0),0,IF($R322=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H322))),$Q322)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z324:$CV324)","v":756504.50177817966},null,null,{"$f":"IF(AA$11=\"\",0,AA310)","v":4800},{"$f":"IF(AB$11=\"\",0,AB310)","v":4800},4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6226.7479469999998,6226.7479469999998,6226.7479469999998,6804.170967,6855.023475,6855.023475,7282.0796887500001,7823.0557257749988,8212.2090875999984,8542.7931964499985,8542.7931964499985,8542.7931964499985,9283.1217697349985,9283.1217697349985,9283.1217697349985,10031.918366699998,10031.918366699998,10031.918366699998,10196.441552519998,10942.137615210298,11406.791915493299,11661.157066049998,11661.157066049998,11661.157066049998,12127.7585636271,12127.7585636271,12127.7585636271,12655.8588688578,12655.8588688578,12655.8588688578,12655.8588688578,13233.456200387278,13895.841021765867,14002.073166760201,14002.073166760201,14002.073166760201,14483.499969848835,14483.499969848835,14483.499969848835,14885.975646000883,14885.975646000883,14885.975646000883,14885.975646000883,15354.493712774945,16014.409833561696,16287.536638805801,16287.536638805801,16287.536638805801,{"$f":"IF(CN$11=\"\",0,CN310)","v":16445.25690701311},16445.25690701311,16445.25690701311,16930.783830661185,16930.783830661185,16930.783830661185,16930.783830661185,0]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I37\")","v":"Exp"},null,null,{"$f":"INDIRECT(\"START!K37\")","v":"Прочие расходы бизнес-проекта"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99415)","v":0},{"$f":"SUM(T$15:T$99415)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X16-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CV16)","v":2066474547.0329511},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":13403.519849999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":48521.185948200007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":110324.08022328001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":401035.99601627997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":672791.33492532},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":939173.88148883998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1440621.20007936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2166506.9639513283},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2997633.7533653281},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3828334.0069790641},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4491994.9982551197},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4529988.1698424928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5932958.2166048763},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5876533.9470840245},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5558198.5504839132},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8910432.7697846927},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":11002790.160421884},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":11027254.781194225},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":12276456.903062461},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":14804108.394475017},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":17144358.162363656},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":19145591.188295145},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":19640216.250597376},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":17782092.83076812},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":20471765.753024586},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":19003451.200976279},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":16540369.092239728},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":24606134.378254298},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":28659866.322019663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26762370.874688312},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":28024940.574829951},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":32145227.043278467},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":35354085.689276591},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":37396978.949482612},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":36585744.553627998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":31671333.891396794},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":34818240.381811224},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":31506938.674344864},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26447991.428014994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":38382260.794415295},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43905926.497014135},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":40243567.675092883},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":41193510.769683667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":46084362.648459084},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":49937465.509300172},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":52162200.126852237},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":50489910.319123305},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43429581.179398604},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":47209875.042019486},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":42599903.83721818},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":35226920.241185375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":50626662.969880708},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":57329564.798977248},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":52046218.581507735},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":52711363.48293785},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":58881485.432880998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":63637783.252326898},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":66393242.720791705},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":63959929.236078203},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":54548416.425728045},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":58752545.013661809},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":52645145.964933269},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43333229.755253568},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":62161840.603132509},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":70132826.750877619},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":63422537.596627429},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":64289509.754266404},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)=0,$K18=0,$K18=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)))","v":"Аутсорсинг бухгалтерии"},null,null,{"$f":"MAX(K$15:K15)+1","v":1},{"$f":"K18","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":1388809.7999999989},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q20,AA$2>$Q22),0,IF($X23>0,AA23,IF($Q24>0,$Q24*AA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q20,AB$2>$Q22),0,IF($X23>0,AB23,IF($Q24>0,$Q24*AB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q20,AC$2>$Q22),0,IF($X23>0,AC23,IF($Q24>0,$Q24*AC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q20,AD$2>$Q22),0,IF($X23>0,AD23,IF($Q24>0,$Q24*AD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q20,AE$2>$Q22),0,IF($X23>0,AE23,IF($Q24>0,$Q24*AE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q20,AF$2>$Q22),0,IF($X23>0,AF23,IF($Q24>0,$Q24*AF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q20,AG$2>$Q22),0,IF($X23>0,AG23,IF($Q24>0,$Q24*AG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q20,AH$2>$Q22),0,IF($X23>0,AH23,IF($Q24>0,$Q24*AH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q20,AI$2>$Q22),0,IF($X23>0,AI23,IF($Q24>0,$Q24*AI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q20,AJ$2>$Q22),0,IF($X23>0,AJ23,IF($Q24>0,$Q24*AJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q20,AK$2>$Q22),0,IF($X23>0,AK23,IF($Q24>0,$Q24*AK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q20,AL$2>$Q22),0,IF($X23>0,AL23,IF($Q24>0,$Q24*AL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q20,AM$2>$Q22),0,IF($X23>0,AM23,IF($Q24>0,$Q24*AM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q20,AN$2>$Q22),0,IF($X23>0,AN23,IF($Q24>0,$Q24*AN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q20,AO$2>$Q22),0,IF($X23>0,AO23,IF($Q24>0,$Q24*AO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q20,AP$2>$Q22),0,IF($X23>0,AP23,IF($Q24>0,$Q24*AP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q20,AQ$2>$Q22),0,IF($X23>0,AQ23,IF($Q24>0,$Q24*AQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q20,AR$2>$Q22),0,IF($X23>0,AR23,IF($Q24>0,$Q24*AR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q20,AS$2>$Q22),0,IF($X23>0,AS23,IF($Q24>0,$Q24*AS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q20,AT$2>$Q22),0,IF($X23>0,AT23,IF($Q24>0,$Q24*AT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q20,AU$2>$Q22),0,IF($X23>0,AU23,IF($Q24>0,$Q24*AU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q20,AV$2>$Q22),0,IF($X23>0,AV23,IF($Q24>0,$Q24*AV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q20,AW$2>$Q22),0,IF($X23>0,AW23,IF($Q24>0,$Q24*AW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q20,AX$2>$Q22),0,IF($X23>0,AX23,IF($Q24>0,$Q24*AX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q20,AY$2>$Q22),0,IF($X23>0,AY23,IF($Q24>0,$Q24*AY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q20,AZ$2>$Q22),0,IF($X23>0,AZ23,IF($Q24>0,$Q24*AZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q20,BA$2>$Q22),0,IF($X23>0,BA23,IF($Q24>0,$Q24*BA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q20,BB$2>$Q22),0,IF($X23>0,BB23,IF($Q24>0,$Q24*BB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q20,BC$2>$Q22),0,IF($X23>0,BC23,IF($Q24>0,$Q24*BC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q20,BD$2>$Q22),0,IF($X23>0,BD23,IF($Q24>0,$Q24*BD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q20,BE$2>$Q22),0,IF($X23>0,BE23,IF($Q24>0,$Q24*BE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q20,BF$2>$Q22),0,IF($X23>0,BF23,IF($Q24>0,$Q24*BF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q20,BG$2>$Q22),0,IF($X23>0,BG23,IF($Q24>0,$Q24*BG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q20,BH$2>$Q22),0,IF($X23>0,BH23,IF($Q24>0,$Q24*BH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q20,BI$2>$Q22),0,IF($X23>0,BI23,IF($Q24>0,$Q24*BI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q20,BJ$2>$Q22),0,IF($X23>0,BJ23,IF($Q24>0,$Q24*BJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q20,BK$2>$Q22),0,IF($X23>0,BK23,IF($Q24>0,$Q24*BK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q20,BL$2>$Q22),0,IF($X23>0,BL23,IF($Q24>0,$Q24*BL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q20,BM$2>$Q22),0,IF($X23>0,BM23,IF($Q24>0,$Q24*BM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q20,BN$2>$Q22),0,IF($X23>0,BN23,IF($Q24>0,$Q24*BN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q20,BO$2>$Q22),0,IF($X23>0,BO23,IF($Q24>0,$Q24*BO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q20,BP$2>$Q22),0,IF($X23>0,BP23,IF($Q24>0,$Q24*BP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q20,BQ$2>$Q22),0,IF($X23>0,BQ23,IF($Q24>0,$Q24*BQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q20,BR$2>$Q22),0,IF($X23>0,BR23,IF($Q24>0,$Q24*BR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q20,BS$2>$Q22),0,IF($X23>0,BS23,IF($Q24>0,$Q24*BS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q20,BT$2>$Q22),0,IF($X23>0,BT23,IF($Q24>0,$Q24*BT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q20,BU$2>$Q22),0,IF($X23>0,BU23,IF($Q24>0,$Q24*BU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q20,BV$2>$Q22),0,IF($X23>0,BV23,IF($Q24>0,$Q24*BV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q20,BW$2>$Q22),0,IF($X23>0,BW23,IF($Q24>0,$Q24*BW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q20,BX$2>$Q22),0,IF($X23>0,BX23,IF($Q24>0,$Q24*BX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q20,BY$2>$Q22),0,IF($X23>0,BY23,IF($Q24>0,$Q24*BY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q20,BZ$2>$Q22),0,IF($X23>0,BZ23,IF($Q24>0,$Q24*BZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q20,CA$2>$Q22),0,IF($X23>0,CA23,IF($Q24>0,$Q24*CA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q20,CB$2>$Q22),0,IF($X23>0,CB23,IF($Q24>0,$Q24*CB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q20,CC$2>$Q22),0,IF($X23>0,CC23,IF($Q24>0,$Q24*CC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q20,CD$2>$Q22),0,IF($X23>0,CD23,IF($Q24>0,$Q24*CD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q20,CE$2>$Q22),0,IF($X23>0,CE23,IF($Q24>0,$Q24*CE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q20,CF$2>$Q22),0,IF($X23>0,CF23,IF($Q24>0,$Q24*CF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q20,CG$2>$Q22),0,IF($X23>0,CG23,IF($Q24>0,$Q24*CG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q20,CH$2>$Q22),0,IF($X23>0,CH23,IF($Q24>0,$Q24*CH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q20,CI$2>$Q22),0,IF($X23>0,CI23,IF($Q24>0,$Q24*CI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q20,CJ$2>$Q22),0,IF($X23>0,CJ23,IF($Q24>0,$Q24*CJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q20,CK$2>$Q22),0,IF($X23>0,CK23,IF($Q24>0,$Q24*CK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q20,CL$2>$Q22),0,IF($X23>0,CL23,IF($Q24>0,$Q24*CL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q20,CM$2>$Q22),0,IF($X23>0,CM23,IF($Q24>0,$Q24*CM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q20,CN$2>$Q22),0,IF($X23>0,CN23,IF($Q24>0,$Q24*CN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q20,CO$2>$Q22),0,IF($X23>0,CO23,IF($Q24>0,$Q24*CO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q20,CP$2>$Q22),0,IF($X23>0,CP23,IF($Q24>0,$Q24*CP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q20,CQ$2>$Q22),0,IF($X23>0,CQ23,IF($Q24>0,$Q24*CQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q20,CR$2>$Q22),0,IF($X23>0,CR23,IF($Q24>0,$Q24*CR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q20,CS$2>$Q22),0,IF($X23>0,CS23,IF($Q24>0,$Q24*CS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q20,CT$2>$Q22),0,IF($X23>0,CT23,IF($Q24>0,$Q24*CT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":24157.650000000009},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q20,CU$2>$Q22),0,IF($X23>0,CU23,IF($Q24>0,$Q24*CU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$278","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I19","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19))","v":1},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q20-IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$280","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I21","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21))","v":72},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q22-IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"Mrkting!$I$42","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z23:$CV23,$Z23:$CV23,\">\"&0)=0,0,AVERAGEIFS($Z23:$CV23,$Z23:$CV23,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},"Через %-нт от продаж",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",null,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$43","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,"руб./период",null,null,"*",15000,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q25=Lists!$AB$16,M26,IF(Q25=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CV30)","v":1388809.7999999989},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AA$2-$Q20)/$Q40=INT((AA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AA$2+1-$Q20)/$Q40=INT((AA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AA$2-$Q40,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q33*(IF(AA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AB$2-$Q20)/$Q40=INT((AB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AB$2+1-$Q20)/$Q40=INT((AB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AB$2-$Q40,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q33*(IF(AB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AC$2-$Q20)/$Q40=INT((AC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AC$2+1-$Q20)/$Q40=INT((AC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AC$2-$Q40,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q33*(IF(AC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AD$2-$Q20)/$Q40=INT((AD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AD$2+1-$Q20)/$Q40=INT((AD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AD$2-$Q40,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q33*(IF(AD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AE$2-$Q20)/$Q40=INT((AE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AE$2+1-$Q20)/$Q40=INT((AE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AE$2-$Q40,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q33*(IF(AE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AF$2-$Q20)/$Q40=INT((AF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AF$2+1-$Q20)/$Q40=INT((AF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AF$2-$Q40,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q33*(IF(AF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AG$2-$Q20)/$Q40=INT((AG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AG$2+1-$Q20)/$Q40=INT((AG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AG$2-$Q40,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q33*(IF(AG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AH$2-$Q20)/$Q40=INT((AH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AH$2+1-$Q20)/$Q40=INT((AH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AH$2-$Q40,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q33*(IF(AH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AI$2-$Q20)/$Q40=INT((AI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AI$2+1-$Q20)/$Q40=INT((AI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AI$2-$Q40,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q33*(IF(AI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AJ$2-$Q20)/$Q40=INT((AJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AJ$2+1-$Q20)/$Q40=INT((AJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AJ$2-$Q40,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q33*(IF(AJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AK$2-$Q20)/$Q40=INT((AK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AK$2+1-$Q20)/$Q40=INT((AK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AK$2-$Q40,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q33*(IF(AK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AL$2-$Q20)/$Q40=INT((AL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AL$2+1-$Q20)/$Q40=INT((AL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AL$2-$Q40,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q33*(IF(AL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AM$2-$Q20)/$Q40=INT((AM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AM$2+1-$Q20)/$Q40=INT((AM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AM$2-$Q40,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q33*(IF(AM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AN$2-$Q20)/$Q40=INT((AN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AN$2+1-$Q20)/$Q40=INT((AN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AN$2-$Q40,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q33*(IF(AN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AO$2-$Q20)/$Q40=INT((AO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AO$2+1-$Q20)/$Q40=INT((AO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AO$2-$Q40,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q33*(IF(AO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AP$2-$Q20)/$Q40=INT((AP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AP$2+1-$Q20)/$Q40=INT((AP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AP$2-$Q40,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q33*(IF(AP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AQ$2-$Q20)/$Q40=INT((AQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AQ$2+1-$Q20)/$Q40=INT((AQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AQ$2-$Q40,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q33*(IF(AQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AR$2-$Q20)/$Q40=INT((AR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AR$2+1-$Q20)/$Q40=INT((AR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AR$2-$Q40,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q33*(IF(AR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AS$2-$Q20)/$Q40=INT((AS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AS$2+1-$Q20)/$Q40=INT((AS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AS$2-$Q40,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q33*(IF(AS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AT$2-$Q20)/$Q40=INT((AT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AT$2+1-$Q20)/$Q40=INT((AT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AT$2-$Q40,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q33*(IF(AT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AU$2-$Q20)/$Q40=INT((AU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AU$2+1-$Q20)/$Q40=INT((AU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AU$2-$Q40,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q33*(IF(AU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AV$2-$Q20)/$Q40=INT((AV$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AV$2+1-$Q20)/$Q40=INT((AV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AV$2-$Q40,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q33*(IF(AV$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AW$2-$Q20)/$Q40=INT((AW$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AW$2+1-$Q20)/$Q40=INT((AW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AW$2-$Q40,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q33*(IF(AW$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AX$2-$Q20)/$Q40=INT((AX$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AX$2+1-$Q20)/$Q40=INT((AX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AX$2-$Q40,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q33*(IF(AX$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AY$2-$Q20)/$Q40=INT((AY$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AY$2+1-$Q20)/$Q40=INT((AY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AY$2-$Q40,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q33*(IF(AY$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(AZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AZ$2-$Q20)/$Q40=INT((AZ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AZ$2+1-$Q20)/$Q40=INT((AZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AZ$2-$Q40,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q33*(IF(AZ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BA$2-$Q20)/$Q40=INT((BA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BA$2+1-$Q20)/$Q40=INT((BA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BA$2-$Q40,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q33*(IF(BA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BB$2-$Q20)/$Q40=INT((BB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BB$2+1-$Q20)/$Q40=INT((BB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BB$2-$Q40,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q33*(IF(BB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BC$2-$Q20)/$Q40=INT((BC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BC$2+1-$Q20)/$Q40=INT((BC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BC$2-$Q40,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q33*(IF(BC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BD$2-$Q20)/$Q40=INT((BD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BD$2+1-$Q20)/$Q40=INT((BD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BD$2-$Q40,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q33*(IF(BD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BE$2-$Q20)/$Q40=INT((BE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BE$2+1-$Q20)/$Q40=INT((BE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BE$2-$Q40,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q33*(IF(BE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BF$2-$Q20)/$Q40=INT((BF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BF$2+1-$Q20)/$Q40=INT((BF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BF$2-$Q40,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q33*(IF(BF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BG$2-$Q20)/$Q40=INT((BG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BG$2+1-$Q20)/$Q40=INT((BG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BG$2-$Q40,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q33*(IF(BG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BH$2-$Q20)/$Q40=INT((BH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BH$2+1-$Q20)/$Q40=INT((BH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BH$2-$Q40,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q33*(IF(BH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BI$2-$Q20)/$Q40=INT((BI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BI$2+1-$Q20)/$Q40=INT((BI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BI$2-$Q40,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q33*(IF(BI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BJ$2-$Q20)/$Q40=INT((BJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BJ$2+1-$Q20)/$Q40=INT((BJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BJ$2-$Q40,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q33*(IF(BJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BK$2-$Q20)/$Q40=INT((BK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BK$2+1-$Q20)/$Q40=INT((BK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BK$2-$Q40,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q33*(IF(BK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BL$2-$Q20)/$Q40=INT((BL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BL$2+1-$Q20)/$Q40=INT((BL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BL$2-$Q40,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q33*(IF(BL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BM$2-$Q20)/$Q40=INT((BM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BM$2+1-$Q20)/$Q40=INT((BM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BM$2-$Q40,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q33*(IF(BM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BN$2-$Q20)/$Q40=INT((BN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BN$2+1-$Q20)/$Q40=INT((BN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BN$2-$Q40,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q33*(IF(BN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BO$2-$Q20)/$Q40=INT((BO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BO$2+1-$Q20)/$Q40=INT((BO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BO$2-$Q40,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q33*(IF(BO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BP$2-$Q20)/$Q40=INT((BP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BP$2+1-$Q20)/$Q40=INT((BP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BP$2-$Q40,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q33*(IF(BP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BQ$2-$Q20)/$Q40=INT((BQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BQ$2+1-$Q20)/$Q40=INT((BQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BQ$2-$Q40,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q33*(IF(BQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BR$2-$Q20)/$Q40=INT((BR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BR$2+1-$Q20)/$Q40=INT((BR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BR$2-$Q40,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q33*(IF(BR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BS$2-$Q20)/$Q40=INT((BS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BS$2+1-$Q20)/$Q40=INT((BS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BS$2-$Q40,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q33*(IF(BS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BT$2-$Q20)/$Q40=INT((BT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BT$2+1-$Q20)/$Q40=INT((BT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BT$2-$Q40,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q33*(IF(BT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BU$2-$Q20)/$Q40=INT((BU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BU$2+1-$Q20)/$Q40=INT((BU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BU$2-$Q40,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q33*(IF(BU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BV$2-$Q20)/$Q40=INT((BV$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BV$2+1-$Q20)/$Q40=INT((BV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BV$2-$Q40,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q33*(IF(BV$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BW$2-$Q20)/$Q40=INT((BW$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BW$2+1-$Q20)/$Q40=INT((BW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BW$2-$Q40,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q33*(IF(BW$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(BX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BX$2-$Q20)/$Q40=INT((BX$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BX$2+1-$Q20)/$Q40=INT((BX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BX$2-$Q40,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q33*(IF(BX$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(BY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BY$2-$Q20)/$Q40=INT((BY$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BY$2+1-$Q20)/$Q40=INT((BY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BY$2-$Q40,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q33*(IF(BY$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(BZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BZ$2-$Q20)/$Q40=INT((BZ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BZ$2+1-$Q20)/$Q40=INT((BZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BZ$2-$Q40,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q33*(IF(BZ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CA$2-$Q20)/$Q40=INT((CA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CA$2+1-$Q20)/$Q40=INT((CA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CA$2-$Q40,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q33*(IF(CA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CB$2-$Q20)/$Q40=INT((CB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CB$2+1-$Q20)/$Q40=INT((CB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CB$2-$Q40,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q33*(IF(CB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CC$2-$Q20)/$Q40=INT((CC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CC$2+1-$Q20)/$Q40=INT((CC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CC$2-$Q40,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q33*(IF(CC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CD$2-$Q20)/$Q40=INT((CD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CD$2+1-$Q20)/$Q40=INT((CD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CD$2-$Q40,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q33*(IF(CD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CE$2-$Q20)/$Q40=INT((CE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CE$2+1-$Q20)/$Q40=INT((CE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CE$2-$Q40,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q33*(IF(CE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CF$2-$Q20)/$Q40=INT((CF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CF$2+1-$Q20)/$Q40=INT((CF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CF$2-$Q40,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q33*(IF(CF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CG$2-$Q20)/$Q40=INT((CG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CG$2+1-$Q20)/$Q40=INT((CG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CG$2-$Q40,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q33*(IF(CG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CH$2-$Q20)/$Q40=INT((CH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CH$2+1-$Q20)/$Q40=INT((CH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CH$2-$Q40,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q33*(IF(CH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CI$2-$Q20)/$Q40=INT((CI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CI$2+1-$Q20)/$Q40=INT((CI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CI$2-$Q40,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q33*(IF(CI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CJ$2-$Q20)/$Q40=INT((CJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CJ$2+1-$Q20)/$Q40=INT((CJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CJ$2-$Q40,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q33*(IF(CJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CK$2-$Q20)/$Q40=INT((CK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CK$2+1-$Q20)/$Q40=INT((CK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CK$2-$Q40,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q33*(IF(CK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CL$2-$Q20)/$Q40=INT((CL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CL$2+1-$Q20)/$Q40=INT((CL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CL$2-$Q40,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q33*(IF(CL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CM$2-$Q20)/$Q40=INT((CM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CM$2+1-$Q20)/$Q40=INT((CM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CM$2-$Q40,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q33*(IF(CM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CN$2-$Q20)/$Q40=INT((CN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CN$2+1-$Q20)/$Q40=INT((CN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CN$2-$Q40,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q33*(IF(CN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CO$2-$Q20)/$Q40=INT((CO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CO$2+1-$Q20)/$Q40=INT((CO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CO$2-$Q40,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q33*(IF(CO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CP$2-$Q20)/$Q40=INT((CP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CP$2+1-$Q20)/$Q40=INT((CP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CP$2-$Q40,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q33*(IF(CP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CQ$2-$Q20)/$Q40=INT((CQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CQ$2+1-$Q20)/$Q40=INT((CQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CQ$2-$Q40,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q33*(IF(CQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CR$2-$Q20)/$Q40=INT((CR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CR$2+1-$Q20)/$Q40=INT((CR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CR$2-$Q40,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q33*(IF(CR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CS$2-$Q20)/$Q40=INT((CS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CS$2+1-$Q20)/$Q40=INT((CS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CS$2-$Q40,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q33*(IF(CS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CT$2-$Q20)/$Q40=INT((CT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CT$2+1-$Q20)/$Q40=INT((CT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CT$2-$Q40,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q33*(IF(CT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT(-$Q38))))))","v":24157.650000000009},{"$f":"IF(CU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CU$2-$Q20)/$Q40=INT((CU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CU$2+1-$Q20)/$Q40=INT((CU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CU$2-$Q40,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q33*(IF(CU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT(-$Q38))))))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","аванс-платеж","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q35-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q33","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-(100%-Q33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q38-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},{"$f":"I39","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q31=Lists!$CE$17,\" авансирования\",IF($Q31=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов авансирования"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"*\",\"\")","v":"*"},1,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":1388809.7999999989},null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":15000},{"$f":"IF(AB$11=\"\",0,AB18)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,{"$f":"IF(CN$11=\"\",0,CN18)","v":24157.650000000009},24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)=0,$K45=0,$K45=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)))","v":"Юридические расходы"},null,null,{"$f":"MAX(K$15:K44)+1","v":2},{"$f":"K45","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z45:$CV45)","v":10332372.735164754},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q47,AA$2>$Q49),0,IF($X50>0,AA50,IF($Q51>0,$Q51*AA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q47,AB$2>$Q49),0,IF($X50>0,AB50,IF($Q51>0,$Q51*AB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q47,AC$2>$Q49),0,IF($X50>0,AC50,IF($Q51>0,$Q51*AC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q47,AD$2>$Q49),0,IF($X50>0,AD50,IF($Q51>0,$Q51*AD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q47,AE$2>$Q49),0,IF($X50>0,AE50,IF($Q51>0,$Q51*AE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q47,AF$2>$Q49),0,IF($X50>0,AF50,IF($Q51>0,$Q51*AF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":67.017599249999989},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q47,AG$2>$Q49),0,IF($X50>0,AG50,IF($Q51>0,$Q51*AG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":242.60592974100004},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q47,AH$2>$Q49),0,IF($X50>0,AH50,IF($Q51>0,$Q51*AH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":551.62040111639999},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q47,AI$2>$Q49),0,IF($X50>0,AI50,IF($Q51>0,$Q51*AI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2005.1799800813999},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q47,AJ$2>$Q49),0,IF($X50>0,AJ50,IF($Q51>0,$Q51*AJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3363.9566746266},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q47,AK$2>$Q49),0,IF($X50>0,AK50,IF($Q51>0,$Q51*AK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4695.8694074442001},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q47,AL$2>$Q49),0,IF($X50>0,AL50,IF($Q51>0,$Q51*AL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":7203.1060003968005},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q47,AM$2>$Q49),0,IF($X50>0,AM50,IF($Q51>0,$Q51*AM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":10832.534819756642},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q47,AN$2>$Q49),0,IF($X50>0,AN50,IF($Q51>0,$Q51*AN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":14988.16876682664},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q47,AO$2>$Q49),0,IF($X50>0,AO50,IF($Q51>0,$Q51*AO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":19141.67003489532},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q47,AP$2>$Q49),0,IF($X50>0,AP50,IF($Q51>0,$Q51*AP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":22459.974991275598},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q47,AQ$2>$Q49),0,IF($X50>0,AQ50,IF($Q51>0,$Q51*AQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":22649.940849212464},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q47,AR$2>$Q49),0,IF($X50>0,AR50,IF($Q51>0,$Q51*AR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":29664.791083024382},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q47,AS$2>$Q49),0,IF($X50>0,AS50,IF($Q51>0,$Q51*AS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":29382.669735420124},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q47,AT$2>$Q49),0,IF($X50>0,AT50,IF($Q51>0,$Q51*AT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":27790.992752419566},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q47,AU$2>$Q49),0,IF($X50>0,AU50,IF($Q51>0,$Q51*AU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":44552.163848923461},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q47,AV$2>$Q49),0,IF($X50>0,AV50,IF($Q51>0,$Q51*AV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":55013.950802109423},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q47,AW$2>$Q49),0,IF($X50>0,AW50,IF($Q51>0,$Q51*AW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":55136.273905971124},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q47,AX$2>$Q49),0,IF($X50>0,AX50,IF($Q51>0,$Q51*AX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":61382.284515312305},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q47,AY$2>$Q49),0,IF($X50>0,AY50,IF($Q51>0,$Q51*AY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":74020.541972375082},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q47,AZ$2>$Q49),0,IF($X50>0,AZ50,IF($Q51>0,$Q51*AZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":85721.790811818282},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q47,BA$2>$Q49),0,IF($X50>0,BA50,IF($Q51>0,$Q51*BA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":95727.955941475724},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q47,BB$2>$Q49),0,IF($X50>0,BB50,IF($Q51>0,$Q51*BB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":98201.081252986885},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q47,BC$2>$Q49),0,IF($X50>0,BC50,IF($Q51>0,$Q51*BC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":88910.464153840599},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q47,BD$2>$Q49),0,IF($X50>0,BD50,IF($Q51>0,$Q51*BD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":102358.82876512293},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q47,BE$2>$Q49),0,IF($X50>0,BE50,IF($Q51>0,$Q51*BE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":95017.25600488139},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q47,BF$2>$Q49),0,IF($X50>0,BF50,IF($Q51>0,$Q51*BF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":82701.845461198638},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q47,BG$2>$Q49),0,IF($X50>0,BG50,IF($Q51>0,$Q51*BG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":123030.67189127149},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q47,BH$2>$Q49),0,IF($X50>0,BH50,IF($Q51>0,$Q51*BH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":143299.33161009831},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q47,BI$2>$Q49),0,IF($X50>0,BI50,IF($Q51>0,$Q51*BI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":133811.85437344157},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q47,BJ$2>$Q49),0,IF($X50>0,BJ50,IF($Q51>0,$Q51*BJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":140124.70287414975},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q47,BK$2>$Q49),0,IF($X50>0,BK50,IF($Q51>0,$Q51*BK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":160726.13521639234},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q47,BL$2>$Q49),0,IF($X50>0,BL50,IF($Q51>0,$Q51*BL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":176770.42844638295},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q47,BM$2>$Q49),0,IF($X50>0,BM50,IF($Q51>0,$Q51*BM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":186984.89474741305},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q47,BN$2>$Q49),0,IF($X50>0,BN50,IF($Q51>0,$Q51*BN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":182928.72276814},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q47,BO$2>$Q49),0,IF($X50>0,BO50,IF($Q51>0,$Q51*BO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":158356.66945698397},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q47,BP$2>$Q49),0,IF($X50>0,BP50,IF($Q51>0,$Q51*BP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":174091.20190905614},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q47,BQ$2>$Q49),0,IF($X50>0,BQ50,IF($Q51>0,$Q51*BQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":157534.69337172431},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q47,BR$2>$Q49),0,IF($X50>0,BR50,IF($Q51>0,$Q51*BR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":132239.95714007498},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q47,BS$2>$Q49),0,IF($X50>0,BS50,IF($Q51>0,$Q51*BS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":191911.30397207648},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q47,BT$2>$Q49),0,IF($X50>0,BT50,IF($Q51>0,$Q51*BT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":219529.63248507067},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q47,BU$2>$Q49),0,IF($X50>0,BU50,IF($Q51>0,$Q51*BU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":201217.83837546443},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q47,BV$2>$Q49),0,IF($X50>0,BV50,IF($Q51>0,$Q51*BV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":205967.55384841835},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q47,BW$2>$Q49),0,IF($X50>0,BW50,IF($Q51>0,$Q51*BW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":230421.81324229544},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q47,BX$2>$Q49),0,IF($X50>0,BX50,IF($Q51>0,$Q51*BX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":249687.32754650086},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q47,BY$2>$Q49),0,IF($X50>0,BY50,IF($Q51>0,$Q51*BY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":260811.0006342612},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q47,BZ$2>$Q49),0,IF($X50>0,BZ50,IF($Q51>0,$Q51*BZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":252449.55159561653},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q47,CA$2>$Q49),0,IF($X50>0,CA50,IF($Q51>0,$Q51*CA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":217147.90589699303},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q47,CB$2>$Q49),0,IF($X50>0,CB50,IF($Q51>0,$Q51*CB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":236049.37521009744},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q47,CC$2>$Q49),0,IF($X50>0,CC50,IF($Q51>0,$Q51*CC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":212999.51918609091},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q47,CD$2>$Q49),0,IF($X50>0,CD50,IF($Q51>0,$Q51*CD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":176134.60120592688},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q47,CE$2>$Q49),0,IF($X50>0,CE50,IF($Q51>0,$Q51*CE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":253133.31484940354},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q47,CF$2>$Q49),0,IF($X50>0,CF50,IF($Q51>0,$Q51*CF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":286647.82399488625},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q47,CG$2>$Q49),0,IF($X50>0,CG50,IF($Q51>0,$Q51*CG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":260231.09290753867},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q47,CH$2>$Q49),0,IF($X50>0,CH50,IF($Q51>0,$Q51*CH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":263556.81741468923},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q47,CI$2>$Q49),0,IF($X50>0,CI50,IF($Q51>0,$Q51*CI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":294407.427164405},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q47,CJ$2>$Q49),0,IF($X50>0,CJ50,IF($Q51>0,$Q51*CJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":318188.9162616345},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q47,CK$2>$Q49),0,IF($X50>0,CK50,IF($Q51>0,$Q51*CK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":331966.21360395855},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q47,CL$2>$Q49),0,IF($X50>0,CL50,IF($Q51>0,$Q51*CL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":319799.64618039102},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q47,CM$2>$Q49),0,IF($X50>0,CM50,IF($Q51>0,$Q51*CM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":272742.08212864021},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q47,CN$2>$Q49),0,IF($X50>0,CN50,IF($Q51>0,$Q51*CN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":293762.72506830905},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q47,CO$2>$Q49),0,IF($X50>0,CO50,IF($Q51>0,$Q51*CO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":263225.72982466634},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q47,CP$2>$Q49),0,IF($X50>0,CP50,IF($Q51>0,$Q51*CP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":216666.14877626786},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q47,CQ$2>$Q49),0,IF($X50>0,CQ50,IF($Q51>0,$Q51*CQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":310809.20301566256},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q47,CR$2>$Q49),0,IF($X50>0,CR50,IF($Q51>0,$Q51*CR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":350664.13375438808},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q47,CS$2>$Q49),0,IF($X50>0,CS50,IF($Q51>0,$Q51*CS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":317112.68798313715},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q47,CT$2>$Q49),0,IF($X50>0,CT50,IF($Q51>0,$Q51*CT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":321447.54877133202},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q47,CU$2>$Q49),0,IF($X50>0,CU50,IF($Q51>0,$Q51*CU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$278","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I46","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46))","v":3},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$280","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I48","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48))","v":72},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"Mrkting!$I$42","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z50:$CV50,$Z50:$CV50,\">\"&0)=0,0,AVERAGEIFS($Z50:$CV50,$Z50:$CV50,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$43","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q52=Lists!$AB$16,M53,IF(Q52=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":7334176.6160580013},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AA$2-$Q47)/$Q67=INT((AA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AA$2+1-$Q47)/$Q67=INT((AA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AA$2-$Q67,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q60*(IF(AA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT(-$Q65))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AB$2-$Q47)/$Q67=INT((AB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AB$2+1-$Q47)/$Q67=INT((AB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AB$2-$Q67,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q60*(IF(AB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT(-$Q65))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AC$2-$Q47)/$Q67=INT((AC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AC$2+1-$Q47)/$Q67=INT((AC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AC$2-$Q67,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q60*(IF(AC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT(-$Q65))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AD$2-$Q47)/$Q67=INT((AD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AD$2+1-$Q47)/$Q67=INT((AD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AD$2-$Q67,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q60*(IF(AD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT(-$Q65))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AE$2-$Q47)/$Q67=INT((AE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AE$2+1-$Q47)/$Q67=INT((AE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AE$2-$Q67,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q60*(IF(AE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT(-$Q65))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AF$2-$Q47)/$Q67=INT((AF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AF$2+1-$Q47)/$Q67=INT((AF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AF$2-$Q67,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q60*(IF(AF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT(-$Q65))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AG$2-$Q47)/$Q67=INT((AG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AG$2+1-$Q47)/$Q67=INT((AG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AG$2-$Q67,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q60*(IF(AG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT(-$Q65))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AH$2-$Q47)/$Q67=INT((AH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AH$2+1-$Q47)/$Q67=INT((AH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AH$2-$Q67,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q60*(IF(AH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT(-$Q65))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AI$2-$Q47)/$Q67=INT((AI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AI$2+1-$Q47)/$Q67=INT((AI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AI$2-$Q67,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q60*(IF(AI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT(-$Q65))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AJ$2-$Q47)/$Q67=INT((AJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AJ$2+1-$Q47)/$Q67=INT((AJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AJ$2-$Q67,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q60*(IF(AJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AK$2-$Q47)/$Q67=INT((AK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AK$2+1-$Q47)/$Q67=INT((AK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AK$2-$Q67,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q60*(IF(AK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT(-$Q65))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AL$2-$Q47)/$Q67=INT((AL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AL$2+1-$Q47)/$Q67=INT((AL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AL$2-$Q67,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q60*(IF(AL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT(-$Q65))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AM$2-$Q47)/$Q67=INT((AM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AM$2+1-$Q47)/$Q67=INT((AM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AM$2-$Q67,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q60*(IF(AM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT(-$Q65))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AN$2-$Q47)/$Q67=INT((AN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AN$2+1-$Q47)/$Q67=INT((AN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AN$2-$Q67,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q60*(IF(AN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT(-$Q65))))))","v":43950.059579239685},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AO$2-$Q47)/$Q67=INT((AO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AO$2+1-$Q47)/$Q67=INT((AO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AO$2-$Q67,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q60*(IF(AO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT(-$Q65))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AP$2-$Q47)/$Q67=INT((AP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AP$2+1-$Q47)/$Q67=INT((AP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AP$2-$Q67,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q60*(IF(AP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT(-$Q65))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AQ$2-$Q47)/$Q67=INT((AQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AQ$2+1-$Q47)/$Q67=INT((AQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AQ$2-$Q67,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q60*(IF(AQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AR$2-$Q47)/$Q67=INT((AR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AR$2+1-$Q47)/$Q67=INT((AR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AR$2-$Q67,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q60*(IF(AR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT(-$Q65))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AS$2-$Q47)/$Q67=INT((AS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AS$2+1-$Q47)/$Q67=INT((AS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AS$2-$Q67,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q60*(IF(AS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT(-$Q65))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AT$2-$Q47)/$Q67=INT((AT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AT$2+1-$Q47)/$Q67=INT((AT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AT$2-$Q67,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q60*(IF(AT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT(-$Q65))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AU$2-$Q47)/$Q67=INT((AU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AU$2+1-$Q47)/$Q67=INT((AU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AU$2-$Q67,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q60*(IF(AU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT(-$Q65))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AV$2-$Q47)/$Q67=INT((AV$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AV$2+1-$Q47)/$Q67=INT((AV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AV$2-$Q67,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q60*(IF(AV$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT(-$Q65))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AW$2-$Q47)/$Q67=INT((AW$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AW$2+1-$Q47)/$Q67=INT((AW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AW$2-$Q67,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q60*(IF(AW$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT(-$Q65))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AX$2-$Q47)/$Q67=INT((AX$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AX$2+1-$Q47)/$Q67=INT((AX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AX$2-$Q67,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q60*(IF(AX$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT(-$Q65))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AY$2-$Q47)/$Q67=INT((AY$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AY$2+1-$Q47)/$Q67=INT((AY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AY$2-$Q67,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q60*(IF(AY$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT(-$Q65))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AZ$2-$Q47)/$Q67=INT((AZ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AZ$2+1-$Q47)/$Q67=INT((AZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AZ$2-$Q67,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q60*(IF(AZ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT(-$Q65))))))","v":526917.04530275718},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BA$2-$Q47)/$Q67=INT((BA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BA$2+1-$Q47)/$Q67=INT((BA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BA$2-$Q67,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q60*(IF(BA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT(-$Q65))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BB$2-$Q47)/$Q67=INT((BB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BB$2+1-$Q47)/$Q67=INT((BB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BB$2-$Q67,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q60*(IF(BB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT(-$Q65))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BC$2-$Q47)/$Q67=INT((BC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BC$2+1-$Q47)/$Q67=INT((BC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BC$2-$Q67,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q60*(IF(BC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT(-$Q65))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BD$2-$Q47)/$Q67=INT((BD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BD$2+1-$Q47)/$Q67=INT((BD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BD$2-$Q67,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q60*(IF(BD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT(-$Q65))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BE$2-$Q47)/$Q67=INT((BE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BE$2+1-$Q47)/$Q67=INT((BE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BE$2-$Q67,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q60*(IF(BE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT(-$Q65))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BF$2-$Q47)/$Q67=INT((BF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BF$2+1-$Q47)/$Q67=INT((BF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BF$2-$Q67,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q60*(IF(BF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT(-$Q65))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BG$2-$Q47)/$Q67=INT((BG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BG$2+1-$Q47)/$Q67=INT((BG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BG$2-$Q67,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q60*(IF(BG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT(-$Q65))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BH$2-$Q47)/$Q67=INT((BH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BH$2+1-$Q47)/$Q67=INT((BH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BH$2-$Q67,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q60*(IF(BH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT(-$Q65))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BI$2-$Q47)/$Q67=INT((BI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BI$2+1-$Q47)/$Q67=INT((BI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BI$2-$Q67,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q60*(IF(BI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT(-$Q65))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BJ$2-$Q47)/$Q67=INT((BJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BJ$2+1-$Q47)/$Q67=INT((BJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BJ$2-$Q67,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q60*(IF(BJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BK$2-$Q47)/$Q67=INT((BK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BK$2+1-$Q47)/$Q67=INT((BK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BK$2-$Q67,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q60*(IF(BK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT(-$Q65))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BL$2-$Q47)/$Q67=INT((BL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BL$2+1-$Q47)/$Q67=INT((BL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BL$2-$Q67,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q60*(IF(BL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT(-$Q65))))))","v":1440680.5559912424},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BM$2-$Q47)/$Q67=INT((BM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BM$2+1-$Q47)/$Q67=INT((BM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BM$2-$Q67,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q60*(IF(BM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT(-$Q65))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BN$2-$Q47)/$Q67=INT((BN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BN$2+1-$Q47)/$Q67=INT((BN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BN$2-$Q67,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q60*(IF(BN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT(-$Q65))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BO$2-$Q47)/$Q67=INT((BO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BO$2+1-$Q47)/$Q67=INT((BO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BO$2-$Q67,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q60*(IF(BO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT(-$Q65))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BP$2-$Q47)/$Q67=INT((BP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BP$2+1-$Q47)/$Q67=INT((BP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BP$2-$Q67,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q60*(IF(BP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT(-$Q65))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BQ$2-$Q47)/$Q67=INT((BQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BQ$2+1-$Q47)/$Q67=INT((BQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BQ$2-$Q67,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q60*(IF(BQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BR$2-$Q47)/$Q67=INT((BR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BR$2+1-$Q47)/$Q67=INT((BR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BR$2-$Q67,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q60*(IF(BR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT(-$Q65))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BS$2-$Q47)/$Q67=INT((BS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BS$2+1-$Q47)/$Q67=INT((BS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BS$2-$Q67,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q60*(IF(BS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT(-$Q65))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BT$2-$Q47)/$Q67=INT((BT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BT$2+1-$Q47)/$Q67=INT((BT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BT$2-$Q67,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q60*(IF(BT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT(-$Q65))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BU$2-$Q47)/$Q67=INT((BU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BU$2+1-$Q47)/$Q67=INT((BU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BU$2-$Q67,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q60*(IF(BU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT(-$Q65))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BV$2-$Q47)/$Q67=INT((BV$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BV$2+1-$Q47)/$Q67=INT((BV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BV$2-$Q67,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q60*(IF(BV$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT(-$Q65))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BW$2-$Q47)/$Q67=INT((BW$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BW$2+1-$Q47)/$Q67=INT((BW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BW$2-$Q67,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q60*(IF(BW$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT(-$Q65))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BX$2-$Q47)/$Q67=INT((BX$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BX$2+1-$Q47)/$Q67=INT((BX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BX$2-$Q67,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q60*(IF(BX$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT(-$Q65))))))","v":2290871.6088632187},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BY$2-$Q47)/$Q67=INT((BY$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BY$2+1-$Q47)/$Q67=INT((BY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BY$2-$Q67,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q60*(IF(BY$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT(-$Q65))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BZ$2-$Q47)/$Q67=INT((BZ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BZ$2+1-$Q47)/$Q67=INT((BZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BZ$2-$Q67,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q60*(IF(BZ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CA$2-$Q47)/$Q67=INT((CA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CA$2+1-$Q47)/$Q67=INT((CA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CA$2-$Q67,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q60*(IF(CA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT(-$Q65))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CB$2-$Q47)/$Q67=INT((CB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CB$2+1-$Q47)/$Q67=INT((CB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CB$2-$Q67,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q60*(IF(CB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT(-$Q65))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CC$2-$Q47)/$Q67=INT((CC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CC$2+1-$Q47)/$Q67=INT((CC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CC$2-$Q67,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q60*(IF(CC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT(-$Q65))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CD$2-$Q47)/$Q67=INT((CD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CD$2+1-$Q47)/$Q67=INT((CD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CD$2-$Q67,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q60*(IF(CD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT(-$Q65))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CE$2-$Q47)/$Q67=INT((CE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CE$2+1-$Q47)/$Q67=INT((CE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CE$2-$Q67,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q60*(IF(CE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT(-$Q65))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CF$2-$Q47)/$Q67=INT((CF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CF$2+1-$Q47)/$Q67=INT((CF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CF$2-$Q67,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q60*(IF(CF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT(-$Q65))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CG$2-$Q47)/$Q67=INT((CG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CG$2+1-$Q47)/$Q67=INT((CG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CG$2-$Q67,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q60*(IF(CG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT(-$Q65))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CH$2-$Q47)/$Q67=INT((CH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CH$2+1-$Q47)/$Q67=INT((CH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CH$2-$Q67,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q60*(IF(CH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT(-$Q65))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CI$2-$Q47)/$Q67=INT((CI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CI$2+1-$Q47)/$Q67=INT((CI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CI$2-$Q67,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q60*(IF(CI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT(-$Q65))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CJ$2-$Q47)/$Q67=INT((CJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CJ$2+1-$Q47)/$Q67=INT((CJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CJ$2-$Q67,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q60*(IF(CJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT(-$Q65))))))","v":3031757.3463215432},{"$f":"IF(CK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CK$2-$Q47)/$Q67=INT((CK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CK$2+1-$Q47)/$Q67=INT((CK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CK$2-$Q67,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q60*(IF(CK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT(-$Q65))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CL$2-$Q47)/$Q67=INT((CL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CL$2+1-$Q47)/$Q67=INT((CL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CL$2-$Q67,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q60*(IF(CL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT(-$Q65))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CM$2-$Q47)/$Q67=INT((CM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CM$2+1-$Q47)/$Q67=INT((CM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CM$2-$Q67,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q60*(IF(CM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT(-$Q65))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CN$2-$Q47)/$Q67=INT((CN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CN$2+1-$Q47)/$Q67=INT((CN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CN$2-$Q67,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q60*(IF(CN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT(-$Q65))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CO$2-$Q47)/$Q67=INT((CO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CO$2+1-$Q47)/$Q67=INT((CO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CO$2-$Q67,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q60*(IF(CO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT(-$Q65))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CP$2-$Q47)/$Q67=INT((CP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CP$2+1-$Q47)/$Q67=INT((CP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CP$2-$Q67,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q60*(IF(CP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT(-$Q65))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CQ$2-$Q47)/$Q67=INT((CQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CQ$2+1-$Q47)/$Q67=INT((CQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CQ$2-$Q67,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q60*(IF(CQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CR$2-$Q47)/$Q67=INT((CR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CR$2+1-$Q47)/$Q67=INT((CR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CR$2-$Q67,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q60*(IF(CR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT(-$Q65))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CS$2-$Q47)/$Q67=INT((CS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CS$2+1-$Q47)/$Q67=INT((CS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CS$2-$Q67,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q60*(IF(CS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT(-$Q65))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CT$2-$Q47)/$Q67=INT((CT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CT$2+1-$Q47)/$Q67=INT((CT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CT$2-$Q67,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q60*(IF(CT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT(-$Q65))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CU$2-$Q47)/$Q67=INT((CU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CU$2+1-$Q47)/$Q67=INT((CU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CU$2-$Q67,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q60*(IF(CU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT(-$Q65))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","ретро-платеж","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q65-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z69:$CV69)","v":10332372.735164754},null,null,{"$f":"IF(AA$11=\"\",0,AA45)","v":0},{"$f":"IF(AB$11=\"\",0,AB45)","v":0},0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22649.940849212464,29664.791083024382,29382.669735420124,27790.992752419566,44552.163848923461,55013.950802109423,55136.273905971124,61382.284515312305,74020.541972375082,85721.790811818282,95727.955941475724,98201.081252986885,88910.464153840599,102358.82876512293,95017.25600488139,82701.845461198638,123030.67189127149,143299.33161009831,133811.85437344157,140124.70287414975,160726.13521639234,176770.42844638295,186984.89474741305,182928.72276814,158356.66945698397,174091.20190905614,157534.69337172431,132239.95714007498,191911.30397207648,219529.63248507067,201217.83837546443,205967.55384841835,230421.81324229544,249687.32754650086,260811.0006342612,252449.55159561653,217147.90589699303,236049.37521009744,212999.51918609091,176134.60120592688,253133.31484940354,286647.82399488625,260231.09290753867,263556.81741468923,294407.427164405,318188.9162616345,331966.21360395855,319799.64618039102,272742.08212864021,{"$f":"IF(CN$11=\"\",0,CN45)","v":293762.72506830905},263225.72982466634,216666.14877626786,310809.20301566256,350664.13375438808,317112.68798313715,321447.54877133202,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)=0,$K72=0,$K72=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)))","v":"Расходы на ПО и т.п."},null,null,{"$f":"MAX(K$15:K71)+1","v":3},{"$f":"K72","v":3},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CV72)","v":790703.90625000047},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q74,AA$2>$Q76),0,IF($X77>0,AA77,IF($Q78>0,$Q78*AA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q74,AB$2>$Q76),0,IF($X77>0,AB77,IF($Q78>0,$Q78*AB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q74,AC$2>$Q76),0,IF($X77>0,AC77,IF($Q78>0,$Q78*AC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q74,AD$2>$Q76),0,IF($X77>0,AD77,IF($Q78>0,$Q78*AD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q74,AE$2>$Q76),0,IF($X77>0,AE77,IF($Q78>0,$Q78*AE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q74,AF$2>$Q76),0,IF($X77>0,AF77,IF($Q78>0,$Q78*AF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q74,AG$2>$Q76),0,IF($X77>0,AG77,IF($Q78>0,$Q78*AG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q74,AH$2>$Q76),0,IF($X77>0,AH77,IF($Q78>0,$Q78*AH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q74,AI$2>$Q76),0,IF($X77>0,AI77,IF($Q78>0,$Q78*AI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q74,AJ$2>$Q76),0,IF($X77>0,AJ77,IF($Q78>0,$Q78*AJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q74,AK$2>$Q76),0,IF($X77>0,AK77,IF($Q78>0,$Q78*AK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q74,AL$2>$Q76),0,IF($X77>0,AL77,IF($Q78>0,$Q78*AL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q74,AM$2>$Q76),0,IF($X77>0,AM77,IF($Q78>0,$Q78*AM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q74,AN$2>$Q76),0,IF($X77>0,AN77,IF($Q78>0,$Q78*AN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q74,AO$2>$Q76),0,IF($X77>0,AO77,IF($Q78>0,$Q78*AO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q74,AP$2>$Q76),0,IF($X77>0,AP77,IF($Q78>0,$Q78*AP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q74,AQ$2>$Q76),0,IF($X77>0,AQ77,IF($Q78>0,$Q78*AQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q74,AR$2>$Q76),0,IF($X77>0,AR77,IF($Q78>0,$Q78*AR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q74,AS$2>$Q76),0,IF($X77>0,AS77,IF($Q78>0,$Q78*AS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q74,AT$2>$Q76),0,IF($X77>0,AT77,IF($Q78>0,$Q78*AT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q74,AU$2>$Q76),0,IF($X77>0,AU77,IF($Q78>0,$Q78*AU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q74,AV$2>$Q76),0,IF($X77>0,AV77,IF($Q78>0,$Q78*AV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q74,AW$2>$Q76),0,IF($X77>0,AW77,IF($Q78>0,$Q78*AW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q74,AX$2>$Q76),0,IF($X77>0,AX77,IF($Q78>0,$Q78*AX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q74,AY$2>$Q76),0,IF($X77>0,AY77,IF($Q78>0,$Q78*AY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q74,AZ$2>$Q76),0,IF($X77>0,AZ77,IF($Q78>0,$Q78*AZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q74,BA$2>$Q76),0,IF($X77>0,BA77,IF($Q78>0,$Q78*BA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q74,BB$2>$Q76),0,IF($X77>0,BB77,IF($Q78>0,$Q78*BB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q74,BC$2>$Q76),0,IF($X77>0,BC77,IF($Q78>0,$Q78*BC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q74,BD$2>$Q76),0,IF($X77>0,BD77,IF($Q78>0,$Q78*BD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q74,BE$2>$Q76),0,IF($X77>0,BE77,IF($Q78>0,$Q78*BE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q74,BF$2>$Q76),0,IF($X77>0,BF77,IF($Q78>0,$Q78*BF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q74,BG$2>$Q76),0,IF($X77>0,BG77,IF($Q78>0,$Q78*BG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q74,BH$2>$Q76),0,IF($X77>0,BH77,IF($Q78>0,$Q78*BH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q74,BI$2>$Q76),0,IF($X77>0,BI77,IF($Q78>0,$Q78*BI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q74,BJ$2>$Q76),0,IF($X77>0,BJ77,IF($Q78>0,$Q78*BJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q74,BK$2>$Q76),0,IF($X77>0,BK77,IF($Q78>0,$Q78*BK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q74,BL$2>$Q76),0,IF($X77>0,BL77,IF($Q78>0,$Q78*BL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q74,BM$2>$Q76),0,IF($X77>0,BM77,IF($Q78>0,$Q78*BM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q74,BN$2>$Q76),0,IF($X77>0,BN77,IF($Q78>0,$Q78*BN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q74,BO$2>$Q76),0,IF($X77>0,BO77,IF($Q78>0,$Q78*BO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q74,BP$2>$Q76),0,IF($X77>0,BP77,IF($Q78>0,$Q78*BP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q74,BQ$2>$Q76),0,IF($X77>0,BQ77,IF($Q78>0,$Q78*BQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q74,BR$2>$Q76),0,IF($X77>0,BR77,IF($Q78>0,$Q78*BR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q74,BS$2>$Q76),0,IF($X77>0,BS77,IF($Q78>0,$Q78*BS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q74,BT$2>$Q76),0,IF($X77>0,BT77,IF($Q78>0,$Q78*BT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q74,BU$2>$Q76),0,IF($X77>0,BU77,IF($Q78>0,$Q78*BU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q74,BV$2>$Q76),0,IF($X77>0,BV77,IF($Q78>0,$Q78*BV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q74,BW$2>$Q76),0,IF($X77>0,BW77,IF($Q78>0,$Q78*BW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q74,BX$2>$Q76),0,IF($X77>0,BX77,IF($Q78>0,$Q78*BX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q74,BY$2>$Q76),0,IF($X77>0,BY77,IF($Q78>0,$Q78*BY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q74,BZ$2>$Q76),0,IF($X77>0,BZ77,IF($Q78>0,$Q78*BZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q74,CA$2>$Q76),0,IF($X77>0,CA77,IF($Q78>0,$Q78*CA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q74,CB$2>$Q76),0,IF($X77>0,CB77,IF($Q78>0,$Q78*CB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q74,CC$2>$Q76),0,IF($X77>0,CC77,IF($Q78>0,$Q78*CC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q74,CD$2>$Q76),0,IF($X77>0,CD77,IF($Q78>0,$Q78*CD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q74,CE$2>$Q76),0,IF($X77>0,CE77,IF($Q78>0,$Q78*CE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q74,CF$2>$Q76),0,IF($X77>0,CF77,IF($Q78>0,$Q78*CF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q74,CG$2>$Q76),0,IF($X77>0,CG77,IF($Q78>0,$Q78*CG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q74,CH$2>$Q76),0,IF($X77>0,CH77,IF($Q78>0,$Q78*CH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q74,CI$2>$Q76),0,IF($X77>0,CI77,IF($Q78>0,$Q78*CI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q74,CJ$2>$Q76),0,IF($X77>0,CJ77,IF($Q78>0,$Q78*CJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q74,CK$2>$Q76),0,IF($X77>0,CK77,IF($Q78>0,$Q78*CK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q74,CL$2>$Q76),0,IF($X77>0,CL77,IF($Q78>0,$Q78*CL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q74,CM$2>$Q76),0,IF($X77>0,CM77,IF($Q78>0,$Q78*CM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q74,CN$2>$Q76),0,IF($X77>0,CN77,IF($Q78>0,$Q78*CN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q74,CO$2>$Q76),0,IF($X77>0,CO77,IF($Q78>0,$Q78*CO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q74,CP$2>$Q76),0,IF($X77>0,CP77,IF($Q78>0,$Q78*CP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q74,CQ$2>$Q76),0,IF($X77>0,CQ77,IF($Q78>0,$Q78*CQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q74,CR$2>$Q76),0,IF($X77>0,CR77,IF($Q78>0,$Q78*CR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q74,CS$2>$Q76),0,IF($X77>0,CS77,IF($Q78>0,$Q78*CS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q74,CT$2>$Q76),0,IF($X77>0,CT77,IF($Q78>0,$Q78*CT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12762.815625000001},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q74,CU$2>$Q76),0,IF($X77>0,CU77,IF($Q78>0,$Q78*CU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$278","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I75","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75))","v":72},null,{"$f":"IF(G76<>0,1,IF(OR($Q76=\"\",$Q76=0),0,IF($R76=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H76))),$Q76)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q76-IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"Mrkting!$I$42","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z77:$CV77,$Z77:$CV77,\">\"&0)=0,0,AVERAGEIFS($Z77:$CV77,$Z77:$CV77,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",10000,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q79=Lists!$AB$16,M80,IF(Q79=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.05,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z84:$CV84)","v":790703.90625000047},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AA$2-$Q74)/$Q94=INT((AA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AA$2+1-$Q74)/$Q94=INT((AA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AA$2-$Q94,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q87*(IF(AA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT(-$Q92))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AB$2-$Q74)/$Q94=INT((AB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AB$2+1-$Q74)/$Q94=INT((AB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AB$2-$Q94,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q87*(IF(AB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT(-$Q92))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AC$2-$Q74)/$Q94=INT((AC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AC$2+1-$Q74)/$Q94=INT((AC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AC$2-$Q94,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q87*(IF(AC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AD$2-$Q74)/$Q94=INT((AD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AD$2+1-$Q74)/$Q94=INT((AD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AD$2-$Q94,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q87*(IF(AD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AE$2-$Q74)/$Q94=INT((AE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AE$2+1-$Q74)/$Q94=INT((AE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AE$2-$Q94,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q87*(IF(AE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AF$2-$Q74)/$Q94=INT((AF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AF$2+1-$Q74)/$Q94=INT((AF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AF$2-$Q94,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q87*(IF(AF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AG$2-$Q74)/$Q94=INT((AG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AG$2+1-$Q74)/$Q94=INT((AG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AG$2-$Q94,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q87*(IF(AG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AH$2-$Q74)/$Q94=INT((AH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AH$2+1-$Q74)/$Q94=INT((AH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AH$2-$Q94,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q87*(IF(AH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AI$2-$Q74)/$Q94=INT((AI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AI$2+1-$Q74)/$Q94=INT((AI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AI$2-$Q94,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q87*(IF(AI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AJ$2-$Q74)/$Q94=INT((AJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AJ$2+1-$Q74)/$Q94=INT((AJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AJ$2-$Q94,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q87*(IF(AJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AK$2-$Q74)/$Q94=INT((AK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AK$2+1-$Q74)/$Q94=INT((AK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AK$2-$Q94,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q87*(IF(AK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AL$2-$Q74)/$Q94=INT((AL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AL$2+1-$Q74)/$Q94=INT((AL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AL$2-$Q94,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q87*(IF(AL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AM$2-$Q74)/$Q94=INT((AM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AM$2+1-$Q74)/$Q94=INT((AM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AM$2-$Q94,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q87*(IF(AM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AN$2-$Q74)/$Q94=INT((AN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AN$2+1-$Q74)/$Q94=INT((AN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AN$2-$Q94,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q87*(IF(AN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AO$2-$Q74)/$Q94=INT((AO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AO$2+1-$Q74)/$Q94=INT((AO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AO$2-$Q94,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q87*(IF(AO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AP$2-$Q74)/$Q94=INT((AP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AP$2+1-$Q74)/$Q94=INT((AP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AP$2-$Q94,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q87*(IF(AP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AQ$2-$Q74)/$Q94=INT((AQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AQ$2+1-$Q74)/$Q94=INT((AQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AQ$2-$Q94,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q87*(IF(AQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AR$2-$Q74)/$Q94=INT((AR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AR$2+1-$Q74)/$Q94=INT((AR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AR$2-$Q94,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q87*(IF(AR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AS$2-$Q74)/$Q94=INT((AS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AS$2+1-$Q74)/$Q94=INT((AS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AS$2-$Q94,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q87*(IF(AS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AT$2-$Q74)/$Q94=INT((AT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AT$2+1-$Q74)/$Q94=INT((AT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AT$2-$Q94,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q87*(IF(AT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AU$2-$Q74)/$Q94=INT((AU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AU$2+1-$Q74)/$Q94=INT((AU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AU$2-$Q94,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q87*(IF(AU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AV$2-$Q74)/$Q94=INT((AV$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AV$2+1-$Q74)/$Q94=INT((AV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AV$2-$Q94,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q87*(IF(AV$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AW$2-$Q74)/$Q94=INT((AW$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AW$2+1-$Q74)/$Q94=INT((AW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AW$2-$Q94,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q87*(IF(AW$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AX$2-$Q74)/$Q94=INT((AX$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AX$2+1-$Q74)/$Q94=INT((AX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AX$2-$Q94,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q87*(IF(AX$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AY$2-$Q74)/$Q94=INT((AY$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AY$2+1-$Q74)/$Q94=INT((AY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AY$2-$Q94,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q87*(IF(AY$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AZ$2-$Q74)/$Q94=INT((AZ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AZ$2+1-$Q74)/$Q94=INT((AZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AZ$2-$Q94,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q87*(IF(AZ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BA$2-$Q74)/$Q94=INT((BA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BA$2+1-$Q74)/$Q94=INT((BA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BA$2-$Q94,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q87*(IF(BA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BB$2-$Q74)/$Q94=INT((BB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BB$2+1-$Q74)/$Q94=INT((BB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BB$2-$Q94,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q87*(IF(BB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BC$2-$Q74)/$Q94=INT((BC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BC$2+1-$Q74)/$Q94=INT((BC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BC$2-$Q94,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q87*(IF(BC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BD$2-$Q74)/$Q94=INT((BD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BD$2+1-$Q74)/$Q94=INT((BD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BD$2-$Q94,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q87*(IF(BD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BE$2-$Q74)/$Q94=INT((BE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BE$2+1-$Q74)/$Q94=INT((BE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BE$2-$Q94,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q87*(IF(BE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BF$2-$Q74)/$Q94=INT((BF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BF$2+1-$Q74)/$Q94=INT((BF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BF$2-$Q94,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q87*(IF(BF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BG$2-$Q74)/$Q94=INT((BG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BG$2+1-$Q74)/$Q94=INT((BG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BG$2-$Q94,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q87*(IF(BG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BH$2-$Q74)/$Q94=INT((BH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BH$2+1-$Q74)/$Q94=INT((BH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BH$2-$Q94,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q87*(IF(BH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BI$2-$Q74)/$Q94=INT((BI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BI$2+1-$Q74)/$Q94=INT((BI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BI$2-$Q94,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q87*(IF(BI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BJ$2-$Q74)/$Q94=INT((BJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BJ$2+1-$Q74)/$Q94=INT((BJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BJ$2-$Q94,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q87*(IF(BJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BK$2-$Q74)/$Q94=INT((BK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BK$2+1-$Q74)/$Q94=INT((BK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BK$2-$Q94,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q87*(IF(BK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BL$2-$Q74)/$Q94=INT((BL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BL$2+1-$Q74)/$Q94=INT((BL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BL$2-$Q94,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q87*(IF(BL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BM$2-$Q74)/$Q94=INT((BM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BM$2+1-$Q74)/$Q94=INT((BM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BM$2-$Q94,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q87*(IF(BM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BN$2-$Q74)/$Q94=INT((BN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BN$2+1-$Q74)/$Q94=INT((BN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BN$2-$Q94,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q87*(IF(BN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BO$2-$Q74)/$Q94=INT((BO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BO$2+1-$Q74)/$Q94=INT((BO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BO$2-$Q94,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q87*(IF(BO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BP$2-$Q74)/$Q94=INT((BP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BP$2+1-$Q74)/$Q94=INT((BP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BP$2-$Q94,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q87*(IF(BP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BQ$2-$Q74)/$Q94=INT((BQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BQ$2+1-$Q74)/$Q94=INT((BQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BQ$2-$Q94,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q87*(IF(BQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BR$2-$Q74)/$Q94=INT((BR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BR$2+1-$Q74)/$Q94=INT((BR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BR$2-$Q94,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q87*(IF(BR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BS$2-$Q74)/$Q94=INT((BS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BS$2+1-$Q74)/$Q94=INT((BS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BS$2-$Q94,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q87*(IF(BS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BT$2-$Q74)/$Q94=INT((BT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BT$2+1-$Q74)/$Q94=INT((BT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BT$2-$Q94,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q87*(IF(BT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BU$2-$Q74)/$Q94=INT((BU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BU$2+1-$Q74)/$Q94=INT((BU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BU$2-$Q94,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q87*(IF(BU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BV$2-$Q74)/$Q94=INT((BV$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BV$2+1-$Q74)/$Q94=INT((BV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BV$2-$Q94,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q87*(IF(BV$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BW$2-$Q74)/$Q94=INT((BW$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BW$2+1-$Q74)/$Q94=INT((BW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BW$2-$Q94,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q87*(IF(BW$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BX$2-$Q74)/$Q94=INT((BX$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BX$2+1-$Q74)/$Q94=INT((BX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BX$2-$Q94,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q87*(IF(BX$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BY$2-$Q74)/$Q94=INT((BY$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BY$2+1-$Q74)/$Q94=INT((BY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BY$2-$Q94,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q87*(IF(BY$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(BZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BZ$2-$Q74)/$Q94=INT((BZ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BZ$2+1-$Q74)/$Q94=INT((BZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BZ$2-$Q94,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q87*(IF(BZ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CA$2-$Q74)/$Q94=INT((CA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CA$2+1-$Q74)/$Q94=INT((CA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CA$2-$Q94,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q87*(IF(CA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CB$2-$Q74)/$Q94=INT((CB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CB$2+1-$Q74)/$Q94=INT((CB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CB$2-$Q94,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q87*(IF(CB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CC$2-$Q74)/$Q94=INT((CC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CC$2+1-$Q74)/$Q94=INT((CC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CC$2-$Q94,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q87*(IF(CC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CD$2-$Q74)/$Q94=INT((CD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CD$2+1-$Q74)/$Q94=INT((CD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CD$2-$Q94,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q87*(IF(CD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CE$2-$Q74)/$Q94=INT((CE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CE$2+1-$Q74)/$Q94=INT((CE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CE$2-$Q94,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q87*(IF(CE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CF$2-$Q74)/$Q94=INT((CF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CF$2+1-$Q74)/$Q94=INT((CF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CF$2-$Q94,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q87*(IF(CF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CG$2-$Q74)/$Q94=INT((CG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CG$2+1-$Q74)/$Q94=INT((CG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CG$2-$Q94,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q87*(IF(CG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CH$2-$Q74)/$Q94=INT((CH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CH$2+1-$Q74)/$Q94=INT((CH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CH$2-$Q94,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q87*(IF(CH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CI$2-$Q74)/$Q94=INT((CI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CI$2+1-$Q74)/$Q94=INT((CI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CI$2-$Q94,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q87*(IF(CI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CJ$2-$Q74)/$Q94=INT((CJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CJ$2+1-$Q74)/$Q94=INT((CJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CJ$2-$Q94,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q87*(IF(CJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CK$2-$Q74)/$Q94=INT((CK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CK$2+1-$Q74)/$Q94=INT((CK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CK$2-$Q94,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q87*(IF(CK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CL$2-$Q74)/$Q94=INT((CL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CL$2+1-$Q74)/$Q94=INT((CL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CL$2-$Q94,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q87*(IF(CL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CM$2-$Q74)/$Q94=INT((CM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CM$2+1-$Q74)/$Q94=INT((CM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CM$2-$Q94,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q87*(IF(CM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CN$2-$Q74)/$Q94=INT((CN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CN$2+1-$Q74)/$Q94=INT((CN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CN$2-$Q94,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q87*(IF(CN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CO$2-$Q74)/$Q94=INT((CO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CO$2+1-$Q74)/$Q94=INT((CO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CO$2-$Q94,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q87*(IF(CO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CP$2-$Q74)/$Q94=INT((CP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CP$2+1-$Q74)/$Q94=INT((CP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CP$2-$Q94,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q87*(IF(CP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CQ$2-$Q74)/$Q94=INT((CQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CQ$2+1-$Q74)/$Q94=INT((CQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CQ$2-$Q94,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q87*(IF(CQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CR$2-$Q74)/$Q94=INT((CR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CR$2+1-$Q74)/$Q94=INT((CR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CR$2-$Q94,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q87*(IF(CR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CS$2-$Q74)/$Q94=INT((CS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CS$2+1-$Q74)/$Q94=INT((CS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CS$2-$Q94,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q87*(IF(CS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CT$2-$Q74)/$Q94=INT((CT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CT$2+1-$Q74)/$Q94=INT((CT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CT$2-$Q94,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q87*(IF(CT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT(-$Q92))))))","v":12762.815625000001},{"$f":"IF(CU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CU$2-$Q74)/$Q94=INT((CU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CU$2+1-$Q74)/$Q94=INT((CU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CU$2-$Q94,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q87*(IF(CU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT(-$Q92))))))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G85<>0,1,IF(OR($Q85=\"\",$Q85=0),0,IF($R85=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H85))),$Q85)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q89-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q87","v":1},null,{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q90-(100%-Q87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на ПО и т.п."},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на ПО и т.п."},{"$f":"I93","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q85=Lists!$CE$17,\" авансирования\",IF($Q85=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I100","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100))","v":3},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q101-IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$280","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$43","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q119-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z123:$CV123)","v":10332372.735164754},null,null,{"$f":"IF(AA$11=\"\",0,AA99)","v":0},0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22649.940849212464,29664.791083024382,29382.669735420124,27790.992752419566,44552.163848923461,55013.950802109423,55136.273905971124,61382.284515312305,74020.541972375082,85721.790811818282,95727.955941475724,98201.081252986885,88910.464153840599,102358.82876512293,95017.25600488139,82701.845461198638,123030.67189127149,143299.33161009831,133811.85437344157,140124.70287414975,160726.13521639234,176770.42844638295,186984.89474741305,182928.72276814,158356.66945698397,174091.20190905614,157534.69337172431,132239.95714007498,191911.30397207648,219529.63248507067,201217.83837546443,205967.55384841835,230421.81324229544,249687.32754650086,260811.0006342612,252449.55159561653,217147.90589699303,236049.37521009744,212999.51918609091,176134.60120592688,253133.31484940354,286647.82399488625,260231.09290753867,263556.81741468923,294407.427164405,318188.9162616345,331966.21360395855,319799.64618039102,{"$f":"IF(CM$11=\"\",0,CM99)","v":272742.08212864021},293762.72506830905,263225.72982466634,216666.14877626786,310809.20301566256,350664.13375438808,317112.68798313715,321447.54877133202,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)))","v":"Расходы на уборку-охрану"},null,null,{"$f":"MAX(K$15:K125)+1","v":5},{"$f":"K126","v":5},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CV126)","v":24758337.540912386},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q128,AA$2>$Q130),0,IF($X131>0,AA131,IF($Q132>0,$Q132*AA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q128,AB$2>$Q130),0,IF($X131>0,AB131,IF($Q132>0,$Q132*AB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q128,AC$2>$Q130),0,IF($X131>0,AC131,IF($Q132>0,$Q132*AC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":100000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q128,AD$2>$Q130),0,IF($X131>0,AD131,IF($Q132>0,$Q132*AD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":100000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q128,AE$2>$Q130),0,IF($X131>0,AE131,IF($Q132>0,$Q132*AE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":100000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q128,AF$2>$Q130),0,IF($X131>0,AF131,IF($Q132>0,$Q132*AF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":110000.00000000001},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q128,AG$2>$Q130),0,IF($X131>0,AG131,IF($Q132>0,$Q132*AG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":110000.00000000001},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q128,AH$2>$Q130),0,IF($X131>0,AH131,IF($Q132>0,$Q132*AH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":110000.00000000001},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q128,AI$2>$Q130),0,IF($X131>0,AI131,IF($Q132>0,$Q132*AI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":121000.00000000001},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q128,AJ$2>$Q130),0,IF($X131>0,AJ131,IF($Q132>0,$Q132*AJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":121000.00000000001},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q128,AK$2>$Q130),0,IF($X131>0,AK131,IF($Q132>0,$Q132*AK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":121000.00000000001},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q128,AL$2>$Q130),0,IF($X131>0,AL131,IF($Q132>0,$Q132*AL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":133100.00000000003},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q128,AM$2>$Q130),0,IF($X131>0,AM131,IF($Q132>0,$Q132*AM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":133100.00000000003},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q128,AN$2>$Q130),0,IF($X131>0,AN131,IF($Q132>0,$Q132*AN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":133100.00000000003},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q128,AO$2>$Q130),0,IF($X131>0,AO131,IF($Q132>0,$Q132*AO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":146410.00000000003},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q128,AP$2>$Q130),0,IF($X131>0,AP131,IF($Q132>0,$Q132*AP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":146410.00000000003},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q128,AQ$2>$Q130),0,IF($X131>0,AQ131,IF($Q132>0,$Q132*AQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":146410.00000000003},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q128,AR$2>$Q130),0,IF($X131>0,AR131,IF($Q132>0,$Q132*AR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":161051.00000000006},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q128,AS$2>$Q130),0,IF($X131>0,AS131,IF($Q132>0,$Q132*AS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":161051.00000000006},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q128,AT$2>$Q130),0,IF($X131>0,AT131,IF($Q132>0,$Q132*AT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":161051.00000000006},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q128,AU$2>$Q130),0,IF($X131>0,AU131,IF($Q132>0,$Q132*AU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":177156.10000000009},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q128,AV$2>$Q130),0,IF($X131>0,AV131,IF($Q132>0,$Q132*AV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":177156.10000000009},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q128,AW$2>$Q130),0,IF($X131>0,AW131,IF($Q132>0,$Q132*AW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":177156.10000000009},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q128,AX$2>$Q130),0,IF($X131>0,AX131,IF($Q132>0,$Q132*AX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":194871.71000000011},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q128,AY$2>$Q130),0,IF($X131>0,AY131,IF($Q132>0,$Q132*AY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":194871.71000000011},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q128,AZ$2>$Q130),0,IF($X131>0,AZ131,IF($Q132>0,$Q132*AZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":194871.71000000011},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q128,BA$2>$Q130),0,IF($X131>0,BA131,IF($Q132>0,$Q132*BA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":214358.88100000011},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q128,BB$2>$Q130),0,IF($X131>0,BB131,IF($Q132>0,$Q132*BB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":214358.88100000011},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q128,BC$2>$Q130),0,IF($X131>0,BC131,IF($Q132>0,$Q132*BC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":214358.88100000011},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q128,BD$2>$Q130),0,IF($X131>0,BD131,IF($Q132>0,$Q132*BD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":235794.76910000015},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q128,BE$2>$Q130),0,IF($X131>0,BE131,IF($Q132>0,$Q132*BE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":235794.76910000015},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q128,BF$2>$Q130),0,IF($X131>0,BF131,IF($Q132>0,$Q132*BF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":235794.76910000015},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q128,BG$2>$Q130),0,IF($X131>0,BG131,IF($Q132>0,$Q132*BG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":259374.24601000018},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q128,BH$2>$Q130),0,IF($X131>0,BH131,IF($Q132>0,$Q132*BH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":259374.24601000018},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q128,BI$2>$Q130),0,IF($X131>0,BI131,IF($Q132>0,$Q132*BI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":259374.24601000018},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q128,BJ$2>$Q130),0,IF($X131>0,BJ131,IF($Q132>0,$Q132*BJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":285311.67061100027},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q128,BK$2>$Q130),0,IF($X131>0,BK131,IF($Q132>0,$Q132*BK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":285311.67061100027},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q128,BL$2>$Q130),0,IF($X131>0,BL131,IF($Q132>0,$Q132*BL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":285311.67061100027},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q128,BM$2>$Q130),0,IF($X131>0,BM131,IF($Q132>0,$Q132*BM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":313842.83767210029},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q128,BN$2>$Q130),0,IF($X131>0,BN131,IF($Q132>0,$Q132*BN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":313842.83767210029},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q128,BO$2>$Q130),0,IF($X131>0,BO131,IF($Q132>0,$Q132*BO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":313842.83767210029},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q128,BP$2>$Q130),0,IF($X131>0,BP131,IF($Q132>0,$Q132*BP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":345227.12143931031},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q128,BQ$2>$Q130),0,IF($X131>0,BQ131,IF($Q132>0,$Q132*BQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":345227.12143931031},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q128,BR$2>$Q130),0,IF($X131>0,BR131,IF($Q132>0,$Q132*BR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":345227.12143931031},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q128,BS$2>$Q130),0,IF($X131>0,BS131,IF($Q132>0,$Q132*BS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":379749.83358324139},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q128,BT$2>$Q130),0,IF($X131>0,BT131,IF($Q132>0,$Q132*BT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":379749.83358324139},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q128,BU$2>$Q130),0,IF($X131>0,BU131,IF($Q132>0,$Q132*BU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":379749.83358324139},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q128,BV$2>$Q130),0,IF($X131>0,BV131,IF($Q132>0,$Q132*BV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":417724.81694156554},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q128,BW$2>$Q130),0,IF($X131>0,BW131,IF($Q132>0,$Q132*BW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":417724.81694156554},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q128,BX$2>$Q130),0,IF($X131>0,BX131,IF($Q132>0,$Q132*BX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":417724.81694156554},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q128,BY$2>$Q130),0,IF($X131>0,BY131,IF($Q132>0,$Q132*BY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":459497.29863572208},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q128,BZ$2>$Q130),0,IF($X131>0,BZ131,IF($Q132>0,$Q132*BZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":459497.29863572208},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q128,CA$2>$Q130),0,IF($X131>0,CA131,IF($Q132>0,$Q132*CA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":459497.29863572208},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q128,CB$2>$Q130),0,IF($X131>0,CB131,IF($Q132>0,$Q132*CB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":505447.02849929431},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q128,CC$2>$Q130),0,IF($X131>0,CC131,IF($Q132>0,$Q132*CC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":505447.02849929431},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q128,CD$2>$Q130),0,IF($X131>0,CD131,IF($Q132>0,$Q132*CD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":505447.02849929431},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q128,CE$2>$Q130),0,IF($X131>0,CE131,IF($Q132>0,$Q132*CE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":555991.73134922376},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q128,CF$2>$Q130),0,IF($X131>0,CF131,IF($Q132>0,$Q132*CF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":555991.73134922376},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q128,CG$2>$Q130),0,IF($X131>0,CG131,IF($Q132>0,$Q132*CG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":555991.73134922376},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q128,CH$2>$Q130),0,IF($X131>0,CH131,IF($Q132>0,$Q132*CH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":611590.90448414627},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q128,CI$2>$Q130),0,IF($X131>0,CI131,IF($Q132>0,$Q132*CI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":611590.90448414627},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q128,CJ$2>$Q130),0,IF($X131>0,CJ131,IF($Q132>0,$Q132*CJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":611590.90448414627},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q128,CK$2>$Q130),0,IF($X131>0,CK131,IF($Q132>0,$Q132*CK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":672749.99493256095},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q128,CL$2>$Q130),0,IF($X131>0,CL131,IF($Q132>0,$Q132*CL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":672749.99493256095},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q128,CM$2>$Q130),0,IF($X131>0,CM131,IF($Q132>0,$Q132*CM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":672749.99493256095},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q128,CN$2>$Q130),0,IF($X131>0,CN131,IF($Q132>0,$Q132*CN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":740024.99442581704},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q128,CO$2>$Q130),0,IF($X131>0,CO131,IF($Q132>0,$Q132*CO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":740024.99442581704},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q128,CP$2>$Q130),0,IF($X131>0,CP131,IF($Q132>0,$Q132*CP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":740024.99442581704},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q128,CQ$2>$Q130),0,IF($X131>0,CQ131,IF($Q132>0,$Q132*CQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":814027.49386839895},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q128,CR$2>$Q130),0,IF($X131>0,CR131,IF($Q132>0,$Q132*CR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":814027.49386839895},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q128,CS$2>$Q130),0,IF($X131>0,CS131,IF($Q132>0,$Q132*CS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":814027.49386839895},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q128,CT$2>$Q130),0,IF($X131>0,CT131,IF($Q132>0,$Q132*CT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":895430.24325523886},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q128,CU$2>$Q130),0,IF($X131>0,CU131,IF($Q132>0,$Q132*CU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$278","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I129","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129))","v":72},null,{"$f":"IF(G130<>0,1,IF(OR($Q130=\"\",$Q130=0),0,IF($R130=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H130))),$Q130)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q130-IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"Mrkting!$I$42","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z131:$CV131,$Z131:$CV131,\">\"&0)=0,0,AVERAGEIFS($Z131:$CV131,$Z131:$CV131,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",100000,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q133=Lists!$AB$16,M134,IF(Q133=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z138:$CV138)","v":23862907.297657147},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AA$2-$Q128)/$Q148=INT((AA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AA$2+1-$Q128)/$Q148=INT((AA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AA$2-$Q148,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q141*(IF(AA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q146))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AB$2-$Q128)/$Q148=INT((AB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AB$2+1-$Q128)/$Q148=INT((AB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AB$2-$Q148,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q141*(IF(AB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q146))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AC$2-$Q128)/$Q148=INT((AC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AC$2+1-$Q128)/$Q148=INT((AC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AC$2-$Q148,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q141*(IF(AC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q146))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AD$2-$Q128)/$Q148=INT((AD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AD$2+1-$Q128)/$Q148=INT((AD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AD$2-$Q148,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q141*(IF(AD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q146))))))","v":100000},{"$f":"IF(AE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AE$2-$Q128)/$Q148=INT((AE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AE$2+1-$Q128)/$Q148=INT((AE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AE$2-$Q148,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q141*(IF(AE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q146))))))","v":100000},{"$f":"IF(AF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AF$2-$Q128)/$Q148=INT((AF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AF$2+1-$Q128)/$Q148=INT((AF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AF$2-$Q148,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q141*(IF(AF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q146))))))","v":100000},{"$f":"IF(AG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AG$2-$Q128)/$Q148=INT((AG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AG$2+1-$Q128)/$Q148=INT((AG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AG$2-$Q148,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q141*(IF(AG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q146))))))","v":110000.00000000001},{"$f":"IF(AH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AH$2-$Q128)/$Q148=INT((AH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AH$2+1-$Q128)/$Q148=INT((AH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AH$2-$Q148,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q141*(IF(AH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q146))))))","v":110000.00000000001},{"$f":"IF(AI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AI$2-$Q128)/$Q148=INT((AI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AI$2+1-$Q128)/$Q148=INT((AI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AI$2-$Q148,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q141*(IF(AI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q146))))))","v":110000.00000000001},{"$f":"IF(AJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AJ$2-$Q128)/$Q148=INT((AJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AJ$2+1-$Q128)/$Q148=INT((AJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AJ$2-$Q148,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q141*(IF(AJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q146))))))","v":121000.00000000001},{"$f":"IF(AK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AK$2-$Q128)/$Q148=INT((AK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AK$2+1-$Q128)/$Q148=INT((AK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AK$2-$Q148,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q141*(IF(AK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q146))))))","v":121000.00000000001},{"$f":"IF(AL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AL$2-$Q128)/$Q148=INT((AL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AL$2+1-$Q128)/$Q148=INT((AL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AL$2-$Q148,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q141*(IF(AL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q146))))))","v":121000.00000000001},{"$f":"IF(AM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AM$2-$Q128)/$Q148=INT((AM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AM$2+1-$Q128)/$Q148=INT((AM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AM$2-$Q148,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q141*(IF(AM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q146))))))","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AN$2-$Q128)/$Q148=INT((AN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AN$2+1-$Q128)/$Q148=INT((AN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AN$2-$Q148,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q141*(IF(AN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q146))))))","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AO$2-$Q128)/$Q148=INT((AO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AO$2+1-$Q128)/$Q148=INT((AO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AO$2-$Q148,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q141*(IF(AO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q146))))))","v":133100.00000000003},{"$f":"IF(AP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AP$2-$Q128)/$Q148=INT((AP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AP$2+1-$Q128)/$Q148=INT((AP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AP$2-$Q148,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q141*(IF(AP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q146))))))","v":146410.00000000003},{"$f":"IF(AQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AQ$2-$Q128)/$Q148=INT((AQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AQ$2+1-$Q128)/$Q148=INT((AQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AQ$2-$Q148,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q141*(IF(AQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q146))))))","v":146410.00000000003},{"$f":"IF(AR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AR$2-$Q128)/$Q148=INT((AR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AR$2+1-$Q128)/$Q148=INT((AR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AR$2-$Q148,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q141*(IF(AR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q146))))))","v":146410.00000000003},{"$f":"IF(AS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AS$2-$Q128)/$Q148=INT((AS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AS$2+1-$Q128)/$Q148=INT((AS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AS$2-$Q148,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q141*(IF(AS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q146))))))","v":161051.00000000006},{"$f":"IF(AT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AT$2-$Q128)/$Q148=INT((AT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AT$2+1-$Q128)/$Q148=INT((AT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AT$2-$Q148,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q141*(IF(AT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q146))))))","v":161051.00000000006},{"$f":"IF(AU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AU$2-$Q128)/$Q148=INT((AU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AU$2+1-$Q128)/$Q148=INT((AU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AU$2-$Q148,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q141*(IF(AU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q146))))))","v":161051.00000000006},{"$f":"IF(AV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AV$2-$Q128)/$Q148=INT((AV$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AV$2+1-$Q128)/$Q148=INT((AV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AV$2-$Q148,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q141*(IF(AV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q146))))))","v":177156.10000000009},{"$f":"IF(AW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AW$2-$Q128)/$Q148=INT((AW$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AW$2+1-$Q128)/$Q148=INT((AW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AW$2-$Q148,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q141*(IF(AW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q146))))))","v":177156.10000000009},{"$f":"IF(AX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AX$2-$Q128)/$Q148=INT((AX$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AX$2+1-$Q128)/$Q148=INT((AX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AX$2-$Q148,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q141*(IF(AX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q146))))))","v":177156.10000000009},{"$f":"IF(AY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AY$2-$Q128)/$Q148=INT((AY$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AY$2+1-$Q128)/$Q148=INT((AY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AY$2-$Q148,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q141*(IF(AY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q146))))))","v":194871.71000000011},{"$f":"IF(AZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AZ$2-$Q128)/$Q148=INT((AZ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AZ$2+1-$Q128)/$Q148=INT((AZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AZ$2-$Q148,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q141*(IF(AZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q146))))))","v":194871.71000000011},{"$f":"IF(BA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BA$2-$Q128)/$Q148=INT((BA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BA$2+1-$Q128)/$Q148=INT((BA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BA$2-$Q148,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q141*(IF(BA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q146))))))","v":194871.71000000011},{"$f":"IF(BB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BB$2-$Q128)/$Q148=INT((BB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BB$2+1-$Q128)/$Q148=INT((BB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BB$2-$Q148,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q141*(IF(BB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q146))))))","v":214358.88100000011},{"$f":"IF(BC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BC$2-$Q128)/$Q148=INT((BC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BC$2+1-$Q128)/$Q148=INT((BC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BC$2-$Q148,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q141*(IF(BC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q146))))))","v":214358.88100000011},{"$f":"IF(BD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BD$2-$Q128)/$Q148=INT((BD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BD$2+1-$Q128)/$Q148=INT((BD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BD$2-$Q148,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q141*(IF(BD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q146))))))","v":214358.88100000011},{"$f":"IF(BE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BE$2-$Q128)/$Q148=INT((BE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BE$2+1-$Q128)/$Q148=INT((BE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BE$2-$Q148,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q141*(IF(BE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q146))))))","v":235794.76910000015},{"$f":"IF(BF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BF$2-$Q128)/$Q148=INT((BF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BF$2+1-$Q128)/$Q148=INT((BF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BF$2-$Q148,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q141*(IF(BF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q146))))))","v":235794.76910000015},{"$f":"IF(BG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BG$2-$Q128)/$Q148=INT((BG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BG$2+1-$Q128)/$Q148=INT((BG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BG$2-$Q148,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q141*(IF(BG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q146))))))","v":235794.76910000015},{"$f":"IF(BH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BH$2-$Q128)/$Q148=INT((BH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BH$2+1-$Q128)/$Q148=INT((BH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BH$2-$Q148,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q141*(IF(BH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q146))))))","v":259374.24601000018},{"$f":"IF(BI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BI$2-$Q128)/$Q148=INT((BI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BI$2+1-$Q128)/$Q148=INT((BI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BI$2-$Q148,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q141*(IF(BI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q146))))))","v":259374.24601000018},{"$f":"IF(BJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BJ$2-$Q128)/$Q148=INT((BJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BJ$2+1-$Q128)/$Q148=INT((BJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BJ$2-$Q148,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q141*(IF(BJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q146))))))","v":259374.24601000018},{"$f":"IF(BK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BK$2-$Q128)/$Q148=INT((BK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BK$2+1-$Q128)/$Q148=INT((BK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BK$2-$Q148,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q141*(IF(BK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q146))))))","v":285311.67061100027},{"$f":"IF(BL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BL$2-$Q128)/$Q148=INT((BL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BL$2+1-$Q128)/$Q148=INT((BL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BL$2-$Q148,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q141*(IF(BL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q146))))))","v":285311.67061100027},{"$f":"IF(BM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BM$2-$Q128)/$Q148=INT((BM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BM$2+1-$Q128)/$Q148=INT((BM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BM$2-$Q148,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q141*(IF(BM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q146))))))","v":285311.67061100027},{"$f":"IF(BN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BN$2-$Q128)/$Q148=INT((BN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BN$2+1-$Q128)/$Q148=INT((BN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BN$2-$Q148,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q141*(IF(BN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q146))))))","v":313842.83767210029},{"$f":"IF(BO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BO$2-$Q128)/$Q148=INT((BO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BO$2+1-$Q128)/$Q148=INT((BO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BO$2-$Q148,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q141*(IF(BO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q146))))))","v":313842.83767210029},{"$f":"IF(BP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BP$2-$Q128)/$Q148=INT((BP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BP$2+1-$Q128)/$Q148=INT((BP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BP$2-$Q148,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q141*(IF(BP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q146))))))","v":313842.83767210029},{"$f":"IF(BQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BQ$2-$Q128)/$Q148=INT((BQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BQ$2+1-$Q128)/$Q148=INT((BQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BQ$2-$Q148,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q141*(IF(BQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q146))))))","v":345227.12143931031},{"$f":"IF(BR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BR$2-$Q128)/$Q148=INT((BR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BR$2+1-$Q128)/$Q148=INT((BR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BR$2-$Q148,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q141*(IF(BR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q146))))))","v":345227.12143931031},{"$f":"IF(BS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BS$2-$Q128)/$Q148=INT((BS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BS$2+1-$Q128)/$Q148=INT((BS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BS$2-$Q148,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q141*(IF(BS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q146))))))","v":345227.12143931031},{"$f":"IF(BT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BT$2-$Q128)/$Q148=INT((BT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BT$2+1-$Q128)/$Q148=INT((BT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BT$2-$Q148,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q141*(IF(BT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q146))))))","v":379749.83358324139},{"$f":"IF(BU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BU$2-$Q128)/$Q148=INT((BU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BU$2+1-$Q128)/$Q148=INT((BU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BU$2-$Q148,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q141*(IF(BU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q146))))))","v":379749.83358324139},{"$f":"IF(BV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BV$2-$Q128)/$Q148=INT((BV$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BV$2+1-$Q128)/$Q148=INT((BV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BV$2-$Q148,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q141*(IF(BV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q146))))))","v":379749.83358324139},{"$f":"IF(BW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BW$2-$Q128)/$Q148=INT((BW$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BW$2+1-$Q128)/$Q148=INT((BW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BW$2-$Q148,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q141*(IF(BW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q146))))))","v":417724.81694156554},{"$f":"IF(BX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BX$2-$Q128)/$Q148=INT((BX$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BX$2+1-$Q128)/$Q148=INT((BX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BX$2-$Q148,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q141*(IF(BX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q146))))))","v":417724.81694156554},{"$f":"IF(BY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BY$2-$Q128)/$Q148=INT((BY$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BY$2+1-$Q128)/$Q148=INT((BY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BY$2-$Q148,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q141*(IF(BY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q146))))))","v":417724.81694156554},{"$f":"IF(BZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BZ$2-$Q128)/$Q148=INT((BZ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BZ$2+1-$Q128)/$Q148=INT((BZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BZ$2-$Q148,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q141*(IF(BZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q146))))))","v":459497.29863572208},{"$f":"IF(CA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CA$2-$Q128)/$Q148=INT((CA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CA$2+1-$Q128)/$Q148=INT((CA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CA$2-$Q148,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q141*(IF(CA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q146))))))","v":459497.29863572208},{"$f":"IF(CB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CB$2-$Q128)/$Q148=INT((CB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CB$2+1-$Q128)/$Q148=INT((CB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CB$2-$Q148,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q141*(IF(CB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q146))))))","v":459497.29863572208},{"$f":"IF(CC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CC$2-$Q128)/$Q148=INT((CC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CC$2+1-$Q128)/$Q148=INT((CC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CC$2-$Q148,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q141*(IF(CC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q146))))))","v":505447.02849929431},{"$f":"IF(CD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CD$2-$Q128)/$Q148=INT((CD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CD$2+1-$Q128)/$Q148=INT((CD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CD$2-$Q148,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q141*(IF(CD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q146))))))","v":505447.02849929431},{"$f":"IF(CE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CE$2-$Q128)/$Q148=INT((CE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CE$2+1-$Q128)/$Q148=INT((CE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CE$2-$Q148,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q141*(IF(CE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q146))))))","v":505447.02849929431},{"$f":"IF(CF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CF$2-$Q128)/$Q148=INT((CF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CF$2+1-$Q128)/$Q148=INT((CF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CF$2-$Q148,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q141*(IF(CF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q146))))))","v":555991.73134922376},{"$f":"IF(CG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CG$2-$Q128)/$Q148=INT((CG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CG$2+1-$Q128)/$Q148=INT((CG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CG$2-$Q148,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q141*(IF(CG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q146))))))","v":555991.73134922376},{"$f":"IF(CH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CH$2-$Q128)/$Q148=INT((CH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CH$2+1-$Q128)/$Q148=INT((CH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CH$2-$Q148,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q141*(IF(CH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q146))))))","v":555991.73134922376},{"$f":"IF(CI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CI$2-$Q128)/$Q148=INT((CI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CI$2+1-$Q128)/$Q148=INT((CI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CI$2-$Q148,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q141*(IF(CI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q146))))))","v":611590.90448414627},{"$f":"IF(CJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CJ$2-$Q128)/$Q148=INT((CJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CJ$2+1-$Q128)/$Q148=INT((CJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CJ$2-$Q148,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q141*(IF(CJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q146))))))","v":611590.90448414627},{"$f":"IF(CK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CK$2-$Q128)/$Q148=INT((CK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CK$2+1-$Q128)/$Q148=INT((CK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CK$2-$Q148,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q141*(IF(CK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q146))))))","v":611590.90448414627},{"$f":"IF(CL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CL$2-$Q128)/$Q148=INT((CL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CL$2+1-$Q128)/$Q148=INT((CL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CL$2-$Q148,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q141*(IF(CL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q146))))))","v":672749.99493256095},{"$f":"IF(CM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CM$2-$Q128)/$Q148=INT((CM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CM$2+1-$Q128)/$Q148=INT((CM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CM$2-$Q148,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q141*(IF(CM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q146))))))","v":672749.99493256095},{"$f":"IF(CN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CN$2-$Q128)/$Q148=INT((CN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CN$2+1-$Q128)/$Q148=INT((CN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CN$2-$Q148,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q141*(IF(CN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q146))))))","v":672749.99493256095},{"$f":"IF(CO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CO$2-$Q128)/$Q148=INT((CO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CO$2+1-$Q128)/$Q148=INT((CO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CO$2-$Q148,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q141*(IF(CO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q146))))))","v":740024.99442581704},{"$f":"IF(CP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CP$2-$Q128)/$Q148=INT((CP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CP$2+1-$Q128)/$Q148=INT((CP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CP$2-$Q148,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q141*(IF(CP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q146))))))","v":740024.99442581704},{"$f":"IF(CQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CQ$2-$Q128)/$Q148=INT((CQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CQ$2+1-$Q128)/$Q148=INT((CQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CQ$2-$Q148,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q141*(IF(CQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q146))))))","v":740024.99442581704},{"$f":"IF(CR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CR$2-$Q128)/$Q148=INT((CR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CR$2+1-$Q128)/$Q148=INT((CR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CR$2-$Q148,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q141*(IF(CR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q146))))))","v":814027.49386839895},{"$f":"IF(CS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CS$2-$Q128)/$Q148=INT((CS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CS$2+1-$Q128)/$Q148=INT((CS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CS$2-$Q148,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q141*(IF(CS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q146))))))","v":814027.49386839895},{"$f":"IF(CT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CT$2-$Q128)/$Q148=INT((CT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CT$2+1-$Q128)/$Q148=INT((CT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CT$2-$Q148,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q141*(IF(CT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q146))))))","v":814027.49386839895},{"$f":"IF(CU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CU$2-$Q128)/$Q148=INT((CU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CU$2+1-$Q128)/$Q148=INT((CU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CU$2-$Q148,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q141*(IF(CU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q146))))))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q143-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q141","v":1},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-(100%-Q141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на уборку-охрану"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на уборку-охрану"},{"$f":"I147","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q139=Lists!$CE$17,\" авансирования\",IF($Q139=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G148<>0,1,IF(OR($Q148=\"\",$Q148=0),0,IF($R148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H148))),$Q148)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H153","v":"Обслуживание автопарка"},{"$f":"I154","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154))","v":4},null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q155-IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$280","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H153","v":"Обслуживание автопарка"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",null,null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$43","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H153","v":"Обслуживание автопарка"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G163<>0,1,IF(OR($Q163=\"\",$Q163=0),0,IF($R163=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H163))),$Q163)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H153","v":"Обслуживание автопарка"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z165:$CV165)","v":2386290.7297657151},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AA$2-$Q155)/$Q175=INT((AA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AA$2+1-$Q155)/$Q175=INT((AA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AA$2-$Q175,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q168*(IF(AA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT(-$Q173))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AB$2-$Q155)/$Q175=INT((AB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AB$2+1-$Q155)/$Q175=INT((AB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AB$2-$Q175,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q168*(IF(AB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT(-$Q173))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AC$2-$Q155)/$Q175=INT((AC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AC$2+1-$Q155)/$Q175=INT((AC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AC$2-$Q175,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q168*(IF(AC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT(-$Q173))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AD$2-$Q155)/$Q175=INT((AD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AD$2+1-$Q155)/$Q175=INT((AD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AD$2-$Q175,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q168*(IF(AD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT(-$Q173))))))","v":10000},{"$f":"IF(AE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AE$2-$Q155)/$Q175=INT((AE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AE$2+1-$Q155)/$Q175=INT((AE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AE$2-$Q175,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q168*(IF(AE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT(-$Q173))))))","v":10000},{"$f":"IF(AF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AF$2-$Q155)/$Q175=INT((AF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AF$2+1-$Q155)/$Q175=INT((AF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AF$2-$Q175,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q168*(IF(AF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT(-$Q173))))))","v":10000},{"$f":"IF(AG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AG$2-$Q155)/$Q175=INT((AG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AG$2+1-$Q155)/$Q175=INT((AG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AG$2-$Q175,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q168*(IF(AG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT(-$Q173))))))","v":11000},{"$f":"IF(AH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AH$2-$Q155)/$Q175=INT((AH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AH$2+1-$Q155)/$Q175=INT((AH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AH$2-$Q175,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q168*(IF(AH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT(-$Q173))))))","v":11000},{"$f":"IF(AI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AI$2-$Q155)/$Q175=INT((AI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AI$2+1-$Q155)/$Q175=INT((AI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AI$2-$Q175,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q168*(IF(AI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT(-$Q173))))))","v":11000},{"$f":"IF(AJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AJ$2-$Q155)/$Q175=INT((AJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AJ$2+1-$Q155)/$Q175=INT((AJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AJ$2-$Q175,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q168*(IF(AJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT(-$Q173))))))","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AK$2-$Q155)/$Q175=INT((AK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AK$2+1-$Q155)/$Q175=INT((AK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AK$2-$Q175,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q168*(IF(AK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT(-$Q173))))))","v":12100.000000000002},{"$f":"IF(AL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AL$2-$Q155)/$Q175=INT((AL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AL$2+1-$Q155)/$Q175=INT((AL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AL$2-$Q175,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q168*(IF(AL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT(-$Q173))))))","v":12100.000000000002},{"$f":"IF(AM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AM$2-$Q155)/$Q175=INT((AM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AM$2+1-$Q155)/$Q175=INT((AM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AM$2-$Q175,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q168*(IF(AM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT(-$Q173))))))","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AN$2-$Q155)/$Q175=INT((AN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AN$2+1-$Q155)/$Q175=INT((AN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AN$2-$Q175,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q168*(IF(AN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT(-$Q173))))))","v":13310.000000000004},{"$f":"IF(AO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AO$2-$Q155)/$Q175=INT((AO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AO$2+1-$Q155)/$Q175=INT((AO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AO$2-$Q175,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q168*(IF(AO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT(-$Q173))))))","v":13310.000000000004},{"$f":"IF(AP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AP$2-$Q155)/$Q175=INT((AP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AP$2+1-$Q155)/$Q175=INT((AP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AP$2-$Q175,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q168*(IF(AP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT(-$Q173))))))","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AQ$2-$Q155)/$Q175=INT((AQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AQ$2+1-$Q155)/$Q175=INT((AQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AQ$2-$Q175,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q168*(IF(AQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT(-$Q173))))))","v":14641.000000000004},{"$f":"IF(AR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AR$2-$Q155)/$Q175=INT((AR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AR$2+1-$Q155)/$Q175=INT((AR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AR$2-$Q175,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q168*(IF(AR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT(-$Q173))))))","v":14641.000000000004},{"$f":"IF(AS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AS$2-$Q155)/$Q175=INT((AS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AS$2+1-$Q155)/$Q175=INT((AS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AS$2-$Q175,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q168*(IF(AS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT(-$Q173))))))","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AT$2-$Q155)/$Q175=INT((AT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AT$2+1-$Q155)/$Q175=INT((AT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AT$2-$Q175,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q168*(IF(AT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT(-$Q173))))))","v":16105.100000000006},{"$f":"IF(AU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AU$2-$Q155)/$Q175=INT((AU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AU$2+1-$Q155)/$Q175=INT((AU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AU$2-$Q175,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q168*(IF(AU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT(-$Q173))))))","v":16105.100000000006},{"$f":"IF(AV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AV$2-$Q155)/$Q175=INT((AV$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AV$2+1-$Q155)/$Q175=INT((AV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AV$2-$Q175,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q168*(IF(AV$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT(-$Q173))))))","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AW$2-$Q155)/$Q175=INT((AW$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AW$2+1-$Q155)/$Q175=INT((AW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AW$2-$Q175,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q168*(IF(AW$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT(-$Q173))))))","v":17715.610000000008},{"$f":"IF(AX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AX$2-$Q155)/$Q175=INT((AX$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AX$2+1-$Q155)/$Q175=INT((AX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AX$2-$Q175,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q168*(IF(AX$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT(-$Q173))))))","v":17715.610000000008},{"$f":"IF(AY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AY$2-$Q155)/$Q175=INT((AY$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AY$2+1-$Q155)/$Q175=INT((AY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AY$2-$Q175,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q168*(IF(AY$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT(-$Q173))))))","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AZ$2-$Q155)/$Q175=INT((AZ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AZ$2+1-$Q155)/$Q175=INT((AZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AZ$2-$Q175,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q168*(IF(AZ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT(-$Q173))))))","v":19487.171000000013},{"$f":"IF(BA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BA$2-$Q155)/$Q175=INT((BA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BA$2+1-$Q155)/$Q175=INT((BA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BA$2-$Q175,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q168*(IF(BA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT(-$Q173))))))","v":19487.171000000013},{"$f":"IF(BB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BB$2-$Q155)/$Q175=INT((BB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BB$2+1-$Q155)/$Q175=INT((BB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BB$2-$Q175,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q168*(IF(BB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT(-$Q173))))))","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BC$2-$Q155)/$Q175=INT((BC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BC$2+1-$Q155)/$Q175=INT((BC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BC$2-$Q175,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q168*(IF(BC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT(-$Q173))))))","v":21435.888100000011},{"$f":"IF(BD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BD$2-$Q155)/$Q175=INT((BD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BD$2+1-$Q155)/$Q175=INT((BD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BD$2-$Q175,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q168*(IF(BD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT(-$Q173))))))","v":21435.888100000011},{"$f":"IF(BE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BE$2-$Q155)/$Q175=INT((BE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BE$2+1-$Q155)/$Q175=INT((BE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BE$2-$Q175,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q168*(IF(BE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT(-$Q173))))))","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BF$2-$Q155)/$Q175=INT((BF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BF$2+1-$Q155)/$Q175=INT((BF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BF$2-$Q175,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q168*(IF(BF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT(-$Q173))))))","v":23579.476910000016},{"$f":"IF(BG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BG$2-$Q155)/$Q175=INT((BG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BG$2+1-$Q155)/$Q175=INT((BG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BG$2-$Q175,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q168*(IF(BG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT(-$Q173))))))","v":23579.476910000016},{"$f":"IF(BH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BH$2-$Q155)/$Q175=INT((BH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BH$2+1-$Q155)/$Q175=INT((BH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BH$2-$Q175,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q168*(IF(BH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT(-$Q173))))))","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BI$2-$Q155)/$Q175=INT((BI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BI$2+1-$Q155)/$Q175=INT((BI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BI$2-$Q175,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q168*(IF(BI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT(-$Q173))))))","v":25937.424601000017},{"$f":"IF(BJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BJ$2-$Q155)/$Q175=INT((BJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BJ$2+1-$Q155)/$Q175=INT((BJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BJ$2-$Q175,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q168*(IF(BJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT(-$Q173))))))","v":25937.424601000017},{"$f":"IF(BK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BK$2-$Q155)/$Q175=INT((BK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BK$2+1-$Q155)/$Q175=INT((BK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BK$2-$Q175,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q168*(IF(BK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT(-$Q173))))))","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BL$2-$Q155)/$Q175=INT((BL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BL$2+1-$Q155)/$Q175=INT((BL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BL$2-$Q175,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q168*(IF(BL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT(-$Q173))))))","v":28531.167061100026},{"$f":"IF(BM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BM$2-$Q155)/$Q175=INT((BM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BM$2+1-$Q155)/$Q175=INT((BM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BM$2-$Q175,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q168*(IF(BM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT(-$Q173))))))","v":28531.167061100026},{"$f":"IF(BN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BN$2-$Q155)/$Q175=INT((BN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BN$2+1-$Q155)/$Q175=INT((BN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BN$2-$Q175,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q168*(IF(BN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT(-$Q173))))))","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BO$2-$Q155)/$Q175=INT((BO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BO$2+1-$Q155)/$Q175=INT((BO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BO$2-$Q175,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q168*(IF(BO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT(-$Q173))))))","v":31384.283767210025},{"$f":"IF(BP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BP$2-$Q155)/$Q175=INT((BP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BP$2+1-$Q155)/$Q175=INT((BP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BP$2-$Q175,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q168*(IF(BP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT(-$Q173))))))","v":31384.283767210025},{"$f":"IF(BQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BQ$2-$Q155)/$Q175=INT((BQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BQ$2+1-$Q155)/$Q175=INT((BQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BQ$2-$Q175,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q168*(IF(BQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT(-$Q173))))))","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BR$2-$Q155)/$Q175=INT((BR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BR$2+1-$Q155)/$Q175=INT((BR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BR$2-$Q175,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q168*(IF(BR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT(-$Q173))))))","v":34522.712143931029},{"$f":"IF(BS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BS$2-$Q155)/$Q175=INT((BS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BS$2+1-$Q155)/$Q175=INT((BS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BS$2-$Q175,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q168*(IF(BS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT(-$Q173))))))","v":34522.712143931029},{"$f":"IF(BT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BT$2-$Q155)/$Q175=INT((BT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BT$2+1-$Q155)/$Q175=INT((BT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BT$2-$Q175,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q168*(IF(BT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT(-$Q173))))))","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BU$2-$Q155)/$Q175=INT((BU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BU$2+1-$Q155)/$Q175=INT((BU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BU$2-$Q175,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q168*(IF(BU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT(-$Q173))))))","v":37974.983358324142},{"$f":"IF(BV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BV$2-$Q155)/$Q175=INT((BV$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BV$2+1-$Q155)/$Q175=INT((BV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BV$2-$Q175,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q168*(IF(BV$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT(-$Q173))))))","v":37974.983358324142},{"$f":"IF(BW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BW$2-$Q155)/$Q175=INT((BW$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BW$2+1-$Q155)/$Q175=INT((BW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BW$2-$Q175,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q168*(IF(BW$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT(-$Q173))))))","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BX$2-$Q155)/$Q175=INT((BX$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BX$2+1-$Q155)/$Q175=INT((BX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BX$2-$Q175,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q168*(IF(BX$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT(-$Q173))))))","v":41772.481694156551},{"$f":"IF(BY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BY$2-$Q155)/$Q175=INT((BY$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BY$2+1-$Q155)/$Q175=INT((BY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BY$2-$Q175,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q168*(IF(BY$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT(-$Q173))))))","v":41772.481694156551},{"$f":"IF(BZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BZ$2-$Q155)/$Q175=INT((BZ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BZ$2+1-$Q155)/$Q175=INT((BZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BZ$2-$Q175,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q168*(IF(BZ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT(-$Q173))))))","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CA$2-$Q155)/$Q175=INT((CA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CA$2+1-$Q155)/$Q175=INT((CA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CA$2-$Q175,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q168*(IF(CA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT(-$Q173))))))","v":45949.729863572211},{"$f":"IF(CB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CB$2-$Q155)/$Q175=INT((CB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CB$2+1-$Q155)/$Q175=INT((CB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CB$2-$Q175,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q168*(IF(CB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT(-$Q173))))))","v":45949.729863572211},{"$f":"IF(CC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CC$2-$Q155)/$Q175=INT((CC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CC$2+1-$Q155)/$Q175=INT((CC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CC$2-$Q175,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q168*(IF(CC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT(-$Q173))))))","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CD$2-$Q155)/$Q175=INT((CD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CD$2+1-$Q155)/$Q175=INT((CD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CD$2-$Q175,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q168*(IF(CD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT(-$Q173))))))","v":50544.702849929432},{"$f":"IF(CE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CE$2-$Q155)/$Q175=INT((CE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CE$2+1-$Q155)/$Q175=INT((CE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CE$2-$Q175,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q168*(IF(CE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT(-$Q173))))))","v":50544.702849929432},{"$f":"IF(CF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CF$2-$Q155)/$Q175=INT((CF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CF$2+1-$Q155)/$Q175=INT((CF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CF$2-$Q175,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q168*(IF(CF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT(-$Q173))))))","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CG$2-$Q155)/$Q175=INT((CG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CG$2+1-$Q155)/$Q175=INT((CG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CG$2-$Q175,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q168*(IF(CG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT(-$Q173))))))","v":55599.173134922377},{"$f":"IF(CH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CH$2-$Q155)/$Q175=INT((CH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CH$2+1-$Q155)/$Q175=INT((CH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CH$2-$Q175,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q168*(IF(CH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT(-$Q173))))))","v":55599.173134922377},{"$f":"IF(CI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CI$2-$Q155)/$Q175=INT((CI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CI$2+1-$Q155)/$Q175=INT((CI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CI$2-$Q175,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q168*(IF(CI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT(-$Q173))))))","v":61159.09044841463},{"$f":"IF(CJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CJ$2-$Q155)/$Q175=INT((CJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CJ$2+1-$Q155)/$Q175=INT((CJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CJ$2-$Q175,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q168*(IF(CJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT(-$Q173))))))","v":61159.09044841463},{"$f":"IF(CK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CK$2-$Q155)/$Q175=INT((CK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CK$2+1-$Q155)/$Q175=INT((CK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CK$2-$Q175,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q168*(IF(CK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT(-$Q173))))))","v":61159.09044841463},{"$f":"IF(CL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CL$2-$Q155)/$Q175=INT((CL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CL$2+1-$Q155)/$Q175=INT((CL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CL$2-$Q175,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q168*(IF(CL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT(-$Q173))))))","v":67274.999493256095},{"$f":"IF(CM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CM$2-$Q155)/$Q175=INT((CM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CM$2+1-$Q155)/$Q175=INT((CM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CM$2-$Q175,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q168*(IF(CM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT(-$Q173))))))","v":67274.999493256095},{"$f":"IF(CN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CN$2-$Q155)/$Q175=INT((CN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CN$2+1-$Q155)/$Q175=INT((CN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CN$2-$Q175,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q168*(IF(CN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT(-$Q173))))))","v":67274.999493256095},{"$f":"IF(CO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CO$2-$Q155)/$Q175=INT((CO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CO$2+1-$Q155)/$Q175=INT((CO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CO$2-$Q175,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q168*(IF(CO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT(-$Q173))))))","v":74002.499442581713},{"$f":"IF(CP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CP$2-$Q155)/$Q175=INT((CP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CP$2+1-$Q155)/$Q175=INT((CP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CP$2-$Q175,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q168*(IF(CP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT(-$Q173))))))","v":74002.499442581713},{"$f":"IF(CQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CQ$2-$Q155)/$Q175=INT((CQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CQ$2+1-$Q155)/$Q175=INT((CQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CQ$2-$Q175,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q168*(IF(CQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT(-$Q173))))))","v":74002.499442581713},{"$f":"IF(CR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CR$2-$Q155)/$Q175=INT((CR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CR$2+1-$Q155)/$Q175=INT((CR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CR$2-$Q175,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q168*(IF(CR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT(-$Q173))))))","v":81402.749386839889},{"$f":"IF(CS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CS$2-$Q155)/$Q175=INT((CS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CS$2+1-$Q155)/$Q175=INT((CS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CS$2-$Q175,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q168*(IF(CS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT(-$Q173))))))","v":81402.749386839889},{"$f":"IF(CT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CT$2-$Q155)/$Q175=INT((CT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CT$2+1-$Q155)/$Q175=INT((CT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CT$2-$Q175,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q168*(IF(CT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT(-$Q173))))))","v":81402.749386839889},{"$f":"IF(CU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CU$2-$Q155)/$Q175=INT((CU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CU$2+1-$Q155)/$Q175=INT((CU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CU$2-$Q175,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q168*(IF(CU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT(-$Q173))))))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G168<>0,1,IF(OR($Q168=\"\",$Q168=0),0,IF($R168=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H168))),$Q168)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q173-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H153","v":"Обслуживание автопарка"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$CV177)","v":2386290.7297657151},null,null,{"$f":"IF(AA$11=\"\",0,AA153)","v":0},0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,{"$f":"IF(CM$11=\"\",0,CM153)","v":67274.999493256095},67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,0]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)=0,$K180=0,$K180=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)))","v":"Постоянный расход - 7"},null,null,{"$f":"MAX(K$15:K179)+1","v":7},{"$f":"K180","v":7},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z180:$CV180)","v":0},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q182,AA$2>$Q184),0,IF($X185>0,AA185,IF($Q186>0,$Q186*AA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q182,AB$2>$Q184),0,IF($X185>0,AB185,IF($Q186>0,$Q186*AB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q182,AC$2>$Q184),0,IF($X185>0,AC185,IF($Q186>0,$Q186*AC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q182,AD$2>$Q184),0,IF($X185>0,AD185,IF($Q186>0,$Q186*AD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q182,AE$2>$Q184),0,IF($X185>0,AE185,IF($Q186>0,$Q186*AE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q182,AF$2>$Q184),0,IF($X185>0,AF185,IF($Q186>0,$Q186*AF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q182,AG$2>$Q184),0,IF($X185>0,AG185,IF($Q186>0,$Q186*AG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q182,AH$2>$Q184),0,IF($X185>0,AH185,IF($Q186>0,$Q186*AH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q182,AI$2>$Q184),0,IF($X185>0,AI185,IF($Q186>0,$Q186*AI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q182,AJ$2>$Q184),0,IF($X185>0,AJ185,IF($Q186>0,$Q186*AJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q182,AK$2>$Q184),0,IF($X185>0,AK185,IF($Q186>0,$Q186*AK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q182,AL$2>$Q184),0,IF($X185>0,AL185,IF($Q186>0,$Q186*AL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q182,AM$2>$Q184),0,IF($X185>0,AM185,IF($Q186>0,$Q186*AM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q182,AN$2>$Q184),0,IF($X185>0,AN185,IF($Q186>0,$Q186*AN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q182,AO$2>$Q184),0,IF($X185>0,AO185,IF($Q186>0,$Q186*AO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q182,AP$2>$Q184),0,IF($X185>0,AP185,IF($Q186>0,$Q186*AP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q182,AQ$2>$Q184),0,IF($X185>0,AQ185,IF($Q186>0,$Q186*AQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q182,AR$2>$Q184),0,IF($X185>0,AR185,IF($Q186>0,$Q186*AR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q182,AS$2>$Q184),0,IF($X185>0,AS185,IF($Q186>0,$Q186*AS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q182,AT$2>$Q184),0,IF($X185>0,AT185,IF($Q186>0,$Q186*AT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q182,AU$2>$Q184),0,IF($X185>0,AU185,IF($Q186>0,$Q186*AU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q182,AV$2>$Q184),0,IF($X185>0,AV185,IF($Q186>0,$Q186*AV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q182,AW$2>$Q184),0,IF($X185>0,AW185,IF($Q186>0,$Q186*AW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q182,AX$2>$Q184),0,IF($X185>0,AX185,IF($Q186>0,$Q186*AX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q182,AY$2>$Q184),0,IF($X185>0,AY185,IF($Q186>0,$Q186*AY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q182,AZ$2>$Q184),0,IF($X185>0,AZ185,IF($Q186>0,$Q186*AZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q182,BA$2>$Q184),0,IF($X185>0,BA185,IF($Q186>0,$Q186*BA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q182,BB$2>$Q184),0,IF($X185>0,BB185,IF($Q186>0,$Q186*BB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q182,BC$2>$Q184),0,IF($X185>0,BC185,IF($Q186>0,$Q186*BC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q182,BD$2>$Q184),0,IF($X185>0,BD185,IF($Q186>0,$Q186*BD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q182,BE$2>$Q184),0,IF($X185>0,BE185,IF($Q186>0,$Q186*BE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q182,BF$2>$Q184),0,IF($X185>0,BF185,IF($Q186>0,$Q186*BF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q182,BG$2>$Q184),0,IF($X185>0,BG185,IF($Q186>0,$Q186*BG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q182,BH$2>$Q184),0,IF($X185>0,BH185,IF($Q186>0,$Q186*BH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q182,BI$2>$Q184),0,IF($X185>0,BI185,IF($Q186>0,$Q186*BI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q182,BJ$2>$Q184),0,IF($X185>0,BJ185,IF($Q186>0,$Q186*BJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q182,BK$2>$Q184),0,IF($X185>0,BK185,IF($Q186>0,$Q186*BK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q182,BL$2>$Q184),0,IF($X185>0,BL185,IF($Q186>0,$Q186*BL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q182,BM$2>$Q184),0,IF($X185>0,BM185,IF($Q186>0,$Q186*BM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q182,BN$2>$Q184),0,IF($X185>0,BN185,IF($Q186>0,$Q186*BN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q182,BO$2>$Q184),0,IF($X185>0,BO185,IF($Q186>0,$Q186*BO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q182,BP$2>$Q184),0,IF($X185>0,BP185,IF($Q186>0,$Q186*BP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q182,BQ$2>$Q184),0,IF($X185>0,BQ185,IF($Q186>0,$Q186*BQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q182,BR$2>$Q184),0,IF($X185>0,BR185,IF($Q186>0,$Q186*BR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q182,BS$2>$Q184),0,IF($X185>0,BS185,IF($Q186>0,$Q186*BS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q182,BT$2>$Q184),0,IF($X185>0,BT185,IF($Q186>0,$Q186*BT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q182,BU$2>$Q184),0,IF($X185>0,BU185,IF($Q186>0,$Q186*BU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q182,BV$2>$Q184),0,IF($X185>0,BV185,IF($Q186>0,$Q186*BV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q182,BW$2>$Q184),0,IF($X185>0,BW185,IF($Q186>0,$Q186*BW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q182,BX$2>$Q184),0,IF($X185>0,BX185,IF($Q186>0,$Q186*BX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q182,BY$2>$Q184),0,IF($X185>0,BY185,IF($Q186>0,$Q186*BY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q182,BZ$2>$Q184),0,IF($X185>0,BZ185,IF($Q186>0,$Q186*BZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q182,CA$2>$Q184),0,IF($X185>0,CA185,IF($Q186>0,$Q186*CA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q182,CB$2>$Q184),0,IF($X185>0,CB185,IF($Q186>0,$Q186*CB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q182,CC$2>$Q184),0,IF($X185>0,CC185,IF($Q186>0,$Q186*CC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q182,CD$2>$Q184),0,IF($X185>0,CD185,IF($Q186>0,$Q186*CD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q182,CE$2>$Q184),0,IF($X185>0,CE185,IF($Q186>0,$Q186*CE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q182,CF$2>$Q184),0,IF($X185>0,CF185,IF($Q186>0,$Q186*CF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q182,CG$2>$Q184),0,IF($X185>0,CG185,IF($Q186>0,$Q186*CG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q182,CH$2>$Q184),0,IF($X185>0,CH185,IF($Q186>0,$Q186*CH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q182,CI$2>$Q184),0,IF($X185>0,CI185,IF($Q186>0,$Q186*CI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q182,CJ$2>$Q184),0,IF($X185>0,CJ185,IF($Q186>0,$Q186*CJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q182,CK$2>$Q184),0,IF($X185>0,CK185,IF($Q186>0,$Q186*CK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q182,CL$2>$Q184),0,IF($X185>0,CL185,IF($Q186>0,$Q186*CL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q182,CM$2>$Q184),0,IF($X185>0,CM185,IF($Q186>0,$Q186*CM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q182,CN$2>$Q184),0,IF($X185>0,CN185,IF($Q186>0,$Q186*CN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q182,CO$2>$Q184),0,IF($X185>0,CO185,IF($Q186>0,$Q186*CO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q182,CP$2>$Q184),0,IF($X185>0,CP185,IF($Q186>0,$Q186*CP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q182,CQ$2>$Q184),0,IF($X185>0,CQ185,IF($Q186>0,$Q186*CQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q182,CR$2>$Q184),0,IF($X185>0,CR185,IF($Q186>0,$Q186*CR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q182,CS$2>$Q184),0,IF($X185>0,CS185,IF($Q186>0,$Q186*CS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q182,CT$2>$Q184),0,IF($X185>0,CT185,IF($Q186>0,$Q186*CT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q182,CU$2>$Q184),0,IF($X185>0,CU185,IF($Q186>0,$Q186*CU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$278","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I183","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183))","v":72},null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q184-IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"Mrkting!$I$42","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z185:$CV185,$Z185:$CV185,\">\"&0)=0,0,AVERAGEIFS($Z185:$CV185,$Z185:$CV185,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G188<>0,1,IF(OR($Q188=\"\",$Q188=0),0,IF($R188=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H188))),$Q188)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q187=Lists!$AB$16,M188,IF(Q187=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z192:$CV192)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AA$2-$Q182)/$Q202=INT((AA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AA$2+1-$Q182)/$Q202=INT((AA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AA$2-$Q202,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q195*(IF(AA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AB$2-$Q182)/$Q202=INT((AB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AB$2+1-$Q182)/$Q202=INT((AB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AB$2-$Q202,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q195*(IF(AB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AC$2-$Q182)/$Q202=INT((AC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AC$2+1-$Q182)/$Q202=INT((AC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AC$2-$Q202,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q195*(IF(AC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q200))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AD$2-$Q182)/$Q202=INT((AD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AD$2+1-$Q182)/$Q202=INT((AD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AD$2-$Q202,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q195*(IF(AD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q200))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AE$2-$Q182)/$Q202=INT((AE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AE$2+1-$Q182)/$Q202=INT((AE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AE$2-$Q202,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q195*(IF(AE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q200))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AF$2-$Q182)/$Q202=INT((AF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AF$2+1-$Q182)/$Q202=INT((AF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AF$2-$Q202,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q195*(IF(AF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q200))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AG$2-$Q182)/$Q202=INT((AG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AG$2+1-$Q182)/$Q202=INT((AG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AG$2-$Q202,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q195*(IF(AG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q200))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AH$2-$Q182)/$Q202=INT((AH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AH$2+1-$Q182)/$Q202=INT((AH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AH$2-$Q202,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q195*(IF(AH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q200))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AI$2-$Q182)/$Q202=INT((AI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AI$2+1-$Q182)/$Q202=INT((AI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AI$2-$Q202,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q195*(IF(AI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q200))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AJ$2-$Q182)/$Q202=INT((AJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AJ$2+1-$Q182)/$Q202=INT((AJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AJ$2-$Q202,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q195*(IF(AJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AK$2-$Q182)/$Q202=INT((AK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AK$2+1-$Q182)/$Q202=INT((AK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AK$2-$Q202,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q195*(IF(AK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q200))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AL$2-$Q182)/$Q202=INT((AL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AL$2+1-$Q182)/$Q202=INT((AL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AL$2-$Q202,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q195*(IF(AL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q200))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AM$2-$Q182)/$Q202=INT((AM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AM$2+1-$Q182)/$Q202=INT((AM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AM$2-$Q202,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q195*(IF(AM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q200))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AN$2-$Q182)/$Q202=INT((AN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AN$2+1-$Q182)/$Q202=INT((AN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AN$2-$Q202,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q195*(IF(AN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q200))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AO$2-$Q182)/$Q202=INT((AO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AO$2+1-$Q182)/$Q202=INT((AO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AO$2-$Q202,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q195*(IF(AO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q200))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AP$2-$Q182)/$Q202=INT((AP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AP$2+1-$Q182)/$Q202=INT((AP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AP$2-$Q202,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q195*(IF(AP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q200))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AQ$2-$Q182)/$Q202=INT((AQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AQ$2+1-$Q182)/$Q202=INT((AQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AQ$2-$Q202,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q195*(IF(AQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AR$2-$Q182)/$Q202=INT((AR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AR$2+1-$Q182)/$Q202=INT((AR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AR$2-$Q202,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q195*(IF(AR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q200))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AS$2-$Q182)/$Q202=INT((AS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AS$2+1-$Q182)/$Q202=INT((AS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AS$2-$Q202,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q195*(IF(AS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q200))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AT$2-$Q182)/$Q202=INT((AT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AT$2+1-$Q182)/$Q202=INT((AT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AT$2-$Q202,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q195*(IF(AT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q200))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AU$2-$Q182)/$Q202=INT((AU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AU$2+1-$Q182)/$Q202=INT((AU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AU$2-$Q202,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q195*(IF(AU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q200))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AV$2-$Q182)/$Q202=INT((AV$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AV$2+1-$Q182)/$Q202=INT((AV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AV$2-$Q202,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q195*(IF(AV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q200))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AW$2-$Q182)/$Q202=INT((AW$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AW$2+1-$Q182)/$Q202=INT((AW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AW$2-$Q202,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q195*(IF(AW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q200))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AX$2-$Q182)/$Q202=INT((AX$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AX$2+1-$Q182)/$Q202=INT((AX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AX$2-$Q202,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q195*(IF(AX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q200))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AY$2-$Q182)/$Q202=INT((AY$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AY$2+1-$Q182)/$Q202=INT((AY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AY$2-$Q202,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q195*(IF(AY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q200))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AZ$2-$Q182)/$Q202=INT((AZ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AZ$2+1-$Q182)/$Q202=INT((AZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AZ$2-$Q202,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q195*(IF(AZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BA$2-$Q182)/$Q202=INT((BA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BA$2+1-$Q182)/$Q202=INT((BA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BA$2-$Q202,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q195*(IF(BA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q200))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BB$2-$Q182)/$Q202=INT((BB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BB$2+1-$Q182)/$Q202=INT((BB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BB$2-$Q202,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q195*(IF(BB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q200))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BC$2-$Q182)/$Q202=INT((BC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BC$2+1-$Q182)/$Q202=INT((BC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BC$2-$Q202,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q195*(IF(BC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q200))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BD$2-$Q182)/$Q202=INT((BD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BD$2+1-$Q182)/$Q202=INT((BD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BD$2-$Q202,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q195*(IF(BD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q200))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BE$2-$Q182)/$Q202=INT((BE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BE$2+1-$Q182)/$Q202=INT((BE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BE$2-$Q202,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q195*(IF(BE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q200))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BF$2-$Q182)/$Q202=INT((BF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BF$2+1-$Q182)/$Q202=INT((BF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BF$2-$Q202,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q195*(IF(BF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q200))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BG$2-$Q182)/$Q202=INT((BG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BG$2+1-$Q182)/$Q202=INT((BG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BG$2-$Q202,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q195*(IF(BG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q200))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BH$2-$Q182)/$Q202=INT((BH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BH$2+1-$Q182)/$Q202=INT((BH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BH$2-$Q202,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q195*(IF(BH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q200))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BI$2-$Q182)/$Q202=INT((BI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BI$2+1-$Q182)/$Q202=INT((BI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BI$2-$Q202,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q195*(IF(BI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q200))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BJ$2-$Q182)/$Q202=INT((BJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BJ$2+1-$Q182)/$Q202=INT((BJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BJ$2-$Q202,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q195*(IF(BJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BK$2-$Q182)/$Q202=INT((BK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BK$2+1-$Q182)/$Q202=INT((BK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BK$2-$Q202,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q195*(IF(BK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q200))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BL$2-$Q182)/$Q202=INT((BL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BL$2+1-$Q182)/$Q202=INT((BL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BL$2-$Q202,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q195*(IF(BL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q200))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BM$2-$Q182)/$Q202=INT((BM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BM$2+1-$Q182)/$Q202=INT((BM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BM$2-$Q202,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q195*(IF(BM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q200))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BN$2-$Q182)/$Q202=INT((BN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BN$2+1-$Q182)/$Q202=INT((BN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BN$2-$Q202,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q195*(IF(BN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q200))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BO$2-$Q182)/$Q202=INT((BO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BO$2+1-$Q182)/$Q202=INT((BO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BO$2-$Q202,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q195*(IF(BO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q200))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BP$2-$Q182)/$Q202=INT((BP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BP$2+1-$Q182)/$Q202=INT((BP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BP$2-$Q202,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q195*(IF(BP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q200))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BQ$2-$Q182)/$Q202=INT((BQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BQ$2+1-$Q182)/$Q202=INT((BQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BQ$2-$Q202,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q195*(IF(BQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BR$2-$Q182)/$Q202=INT((BR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BR$2+1-$Q182)/$Q202=INT((BR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BR$2-$Q202,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q195*(IF(BR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q200))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BS$2-$Q182)/$Q202=INT((BS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BS$2+1-$Q182)/$Q202=INT((BS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BS$2-$Q202,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q195*(IF(BS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q200))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BT$2-$Q182)/$Q202=INT((BT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BT$2+1-$Q182)/$Q202=INT((BT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BT$2-$Q202,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q195*(IF(BT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q200))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BU$2-$Q182)/$Q202=INT((BU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BU$2+1-$Q182)/$Q202=INT((BU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BU$2-$Q202,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q195*(IF(BU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q200))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BV$2-$Q182)/$Q202=INT((BV$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BV$2+1-$Q182)/$Q202=INT((BV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BV$2-$Q202,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q195*(IF(BV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q200))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BW$2-$Q182)/$Q202=INT((BW$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BW$2+1-$Q182)/$Q202=INT((BW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BW$2-$Q202,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q195*(IF(BW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q200))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BX$2-$Q182)/$Q202=INT((BX$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BX$2+1-$Q182)/$Q202=INT((BX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BX$2-$Q202,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q195*(IF(BX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q200))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BY$2-$Q182)/$Q202=INT((BY$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BY$2+1-$Q182)/$Q202=INT((BY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BY$2-$Q202,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q195*(IF(BY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q200))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BZ$2-$Q182)/$Q202=INT((BZ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BZ$2+1-$Q182)/$Q202=INT((BZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BZ$2-$Q202,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q195*(IF(BZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CA$2-$Q182)/$Q202=INT((CA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CA$2+1-$Q182)/$Q202=INT((CA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CA$2-$Q202,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q195*(IF(CA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q200))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CB$2-$Q182)/$Q202=INT((CB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CB$2+1-$Q182)/$Q202=INT((CB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CB$2-$Q202,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q195*(IF(CB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q200))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CC$2-$Q182)/$Q202=INT((CC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CC$2+1-$Q182)/$Q202=INT((CC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CC$2-$Q202,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q195*(IF(CC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q200))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CD$2-$Q182)/$Q202=INT((CD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CD$2+1-$Q182)/$Q202=INT((CD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CD$2-$Q202,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q195*(IF(CD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q200))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CE$2-$Q182)/$Q202=INT((CE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CE$2+1-$Q182)/$Q202=INT((CE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CE$2-$Q202,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q195*(IF(CE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q200))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CF$2-$Q182)/$Q202=INT((CF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CF$2+1-$Q182)/$Q202=INT((CF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CF$2-$Q202,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q195*(IF(CF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q200))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CG$2-$Q182)/$Q202=INT((CG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CG$2+1-$Q182)/$Q202=INT((CG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CG$2-$Q202,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q195*(IF(CG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q200))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CH$2-$Q182)/$Q202=INT((CH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CH$2+1-$Q182)/$Q202=INT((CH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CH$2-$Q202,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q195*(IF(CH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q200))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CI$2-$Q182)/$Q202=INT((CI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CI$2+1-$Q182)/$Q202=INT((CI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CI$2-$Q202,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q195*(IF(CI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q200))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CJ$2-$Q182)/$Q202=INT((CJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CJ$2+1-$Q182)/$Q202=INT((CJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CJ$2-$Q202,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q195*(IF(CJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CK$2-$Q182)/$Q202=INT((CK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CK$2+1-$Q182)/$Q202=INT((CK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CK$2-$Q202,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q195*(IF(CK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q200))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CL$2-$Q182)/$Q202=INT((CL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CL$2+1-$Q182)/$Q202=INT((CL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CL$2-$Q202,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q195*(IF(CL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q200))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CM$2-$Q182)/$Q202=INT((CM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CM$2+1-$Q182)/$Q202=INT((CM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CM$2-$Q202,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q195*(IF(CM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q200))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CN$2-$Q182)/$Q202=INT((CN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CN$2+1-$Q182)/$Q202=INT((CN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CN$2-$Q202,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q195*(IF(CN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CO$2-$Q182)/$Q202=INT((CO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CO$2+1-$Q182)/$Q202=INT((CO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CO$2-$Q202,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q195*(IF(CO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q200))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CP$2-$Q182)/$Q202=INT((CP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CP$2+1-$Q182)/$Q202=INT((CP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CP$2-$Q202,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q195*(IF(CP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q200))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CQ$2-$Q182)/$Q202=INT((CQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CQ$2+1-$Q182)/$Q202=INT((CQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CQ$2-$Q202,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q195*(IF(CQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CR$2-$Q182)/$Q202=INT((CR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CR$2+1-$Q182)/$Q202=INT((CR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CR$2-$Q202,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q195*(IF(CR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q200))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CS$2-$Q182)/$Q202=INT((CS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CS$2+1-$Q182)/$Q202=INT((CS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CS$2-$Q202,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q195*(IF(CS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q200))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CT$2-$Q182)/$Q202=INT((CT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CT$2+1-$Q182)/$Q202=INT((CT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CT$2-$Q202,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q195*(IF(CT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q200))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CU$2-$Q182)/$Q202=INT((CU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CU$2+1-$Q182)/$Q202=INT((CU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CU$2-$Q202,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q195*(IF(CU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q200))))))","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G193<>0,1,IF(OR($Q193=\"\",$Q193=0),0,IF($R193=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H193))),$Q193)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$144","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$145","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$146","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G197<>0,1,IF(OR($Q197=\"\",$Q197=0),0,IF($R197=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H197))),$Q197)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q197-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$147","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q195","v":1},null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q198-(100%-Q195))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$148","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$145","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$149","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q200-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},{"$f":"I201","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q193=Lists!$CE$17,\" авансирования\",IF($Q193=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"*\",\"\")","v":""},null,null,{"$f":"IF(G202<>0,1,IF(OR($Q202=\"\",$Q202=0),0,IF($R202=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H202))),$Q202)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z204:$CV204)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM180)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":99,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I38\")","v":"Credits"},null,null,{"$f":"INDIRECT(\"START!K38\")","v":"Источники финансирования и их условия"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99359)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99359)","v":0},{"$f":"SUM(T$15:T$99359)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры финансирования и инвестирования"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.14000000000000001,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",4.2000000000000003E-2,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z20:$CV20)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":50000000},{"$f":"IF(AB$11=\"\",0,AB23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN23)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I21,Calc!$I:$I,\"\"))","v":212265803.23317263},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":3901044.5112000001},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":3050224.4634000002},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":5705551.515933333},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":13791279.498433333},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":11969156.165866666},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":14779789.956414253},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":13284187.576499037},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":4663425.2369340584},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":17001946.947499156},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":15972088.22238943},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":2624514.8966738284},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":3725586.9161238521},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":19392811.948343083},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":17624494.558822244},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1189253.5872202814},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":2660294.0857323706},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":16305239.705290496},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":19948361.556664079},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1203265.4571206868},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":10776294.957461476},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":12479695.371664852},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":217296.09748610854},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CU:CU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I22,Calc!$I:$I,\"\"))","v":42001565.250224516}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},"Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z23:$CV23)","v":50000000},"*",null,50000000]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$CV26)","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,AA29)","v":0},{"$f":"IF(AB$11=\"\",0,AB29)","v":0},0,0,0,10000000,10000000,40000000,0,0,70000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN29)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$BS$26","v":"Свободный отриц. финпоток для кредиторов"},{"$f":"Items!$BS$28","v":"Кассовый разрыв проекта для кредиторов"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I27,Calc!$I:$I,\"\"))","v":162265803.23317263},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":3197046.1112475861},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":13284187.576499037},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":4663425.2369340565},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":17001946.947499156},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":15972088.22238943},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":2624514.8966738284},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":3725586.9161238596},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":19392811.948343076},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":17624494.558822244},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1189253.5872202814},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":2660294.0857323706},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":16305239.705290511},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":19948361.556664065},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1203265.4571206868},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":10776294.957461476},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":12479695.371664852},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":217296.09748610854},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CU:CU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},{"$f":"KPI!$I$23","v":"NPV(Кредиторов)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I28,Calc!$I:$I,\"\"))","v":145341468.07541984}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},"Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":170000000},"*",null,null,null,null,null,null,10000000,10000000,40000000,null,null,70000000,null,null,null,null,null,null,40000000]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Финансирование лимитированным кредитом"},"Ставка по кредиту",null,null,null,"%г",null,null,"*",0.08,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H30","v":"Финансирование лимитированным кредитом"},"Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",5,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Финансирование лимитированным кредитом"},"Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"*",6,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H35))","v":2407407.4074074072},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H35))","v":2407407.4074074076},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H35))","v":2407407.4074074072},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H35))","v":2407407.4074074072},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H35))","v":2407407.4074074076},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H35))","v":2407407.4074074072},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H35))","v":2407407.4074074072},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H35))","v":3258471.237194642},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H35))","v":3258471.2371946415},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H35))","v":3258471.237194641},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H35))","v":3258471.2371946401},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H35))","v":3258471.2371946401},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H35))","v":3258471.2371946401},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H35))","v":3258471.2371946401},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H35))","v":3258471.2371946396},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H35))","v":3258471.2371946396},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H35))","v":3258471.2371946396},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H35))","v":3258471.2371946392},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H35))","v":3258471.2371946392},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H35))","v":3258471.2371946387},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H35))","v":3258471.2371946382},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H35))","v":3258471.2371946396},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H35))","v":3258471.2371946406},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H35))","v":3258471.2371946424},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H35))","v":3258471.2371946401},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H35))","v":3258471.2371946424},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H35))","v":3258471.2371946452},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H35))","v":3258471.2371946424},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H35))","v":3258471.2371946373},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H35))","v":3258471.2371946424},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H35))","v":3258471.2371946573},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z36:$CV36)","v":31633333.333333332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H36))","v":66666.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H36))","v":400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H36))","v":400000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H36))","v":400000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H36))","v":866666.66666666674},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H36))","v":850617.28395061742},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H36))","v":834567.90123456786},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H36))","v":818518.51851851854},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H36))","v":802469.13580246922},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H36))","v":786419.75308641978},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H36))","v":770370.37037037034},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H36))","v":1020987.6543209878},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H36))","v":999264.51273969014},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H36))","v":977541.3711583924},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H36))","v":955818.22957709478},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H36))","v":934095.08799579728},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H36))","v":912371.94641449978},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H36))","v":890648.80483320192},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H36))","v":868925.66325190431},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H36))","v":847202.5216706068},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H36))","v":825479.38008930907},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H36))","v":803756.23850801156},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H36))","v":782033.09692671383},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H36))","v":760309.95534541621},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H36))","v":738586.81376411859},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H36))","v":716863.67218282109},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H36))","v":695140.53060152347},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H36))","v":673417.38902022573},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H36))","v":651694.24743892811},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H36))","v":629971.10585763061},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H36))","v":608247.96427633299},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H36))","v":586524.82269503537},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H36))","v":564801.68111373764},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H36))","v":543078.53953244002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H36))","v":521355.39795114251},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H36))","v":499632.25636984489},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H36))","v":477909.11478854722},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H36))","v":456185.9732072496},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H36))","v":434462.83162595198},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H36))","v":412739.69004465448},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H36))","v":391016.54846335686},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H36))","v":369293.40688205924},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H36))","v":347570.26530076156},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H36))","v":325847.12371946394},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H36))","v":304123.98213816632},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H36))","v":282400.8405568687},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H36))","v":260677.69897557114},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H36))","v":238954.55739427352},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H36))","v":217231.41581297596},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H36))","v":195508.27423167846},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H36))","v":173785.13265038093},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H36))","v":152061.99106908322},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H36))","v":130338.84948778569},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H36))","v":108615.70790648818},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H36))","v":86892.566325190463},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H36))","v":65169.424743892749},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H36))","v":43446.283162595231},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H36))","v":21723.141581297717},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H36))","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":128742502.37162796},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA867)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB867)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC867)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD867)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE867)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF867)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG867)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH867)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI867)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ867)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK867)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL867)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM867)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN867)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO867)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP867)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ867)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR867)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS867)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT867)","v":1311192.9294916587},{"$f":"IF(AU$11=\"\",0,Calc!AU867)","v":802031.22615765966},{"$f":"IF(AV$11=\"\",0,Calc!AV867)","v":1993204.3848749194},{"$f":"IF(AW$11=\"\",0,Calc!AW867)","v":5227430.4744947795},{"$f":"IF(AX$11=\"\",0,Calc!AX867)","v":19567340.455858476},{"$f":"IF(AY$11=\"\",0,Calc!AY867)","v":16628815.413692711},{"$f":"IF(AZ$11=\"\",0,Calc!AZ867)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA867)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB867)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC867)","v":1568372.5158535223},{"$f":"IF(BD$11=\"\",0,Calc!BD867)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE867)","v":23641495.058872841},{"$f":"IF(BF$11=\"\",0,Calc!BF867)","v":14593407.55577787},{"$f":"IF(BG$11=\"\",0,Calc!BG867)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH867)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI867)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ867)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK867)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL867)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM867)","v":5672877.052028439},{"$f":"IF(BN$11=\"\",0,Calc!BN867)","v":11217302.292203307},{"$f":"IF(BO$11=\"\",0,Calc!BO867)","v":1715789.3324379474},{"$f":"IF(BP$11=\"\",0,Calc!BP867)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ867)","v":10694194.995718561},{"$f":"IF(BR$11=\"\",0,Calc!BR867)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS867)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT867)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU867)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV867)","v":9003931.2143558487},{"$f":"IF(BW$11=\"\",0,Calc!BW867)","v":5105117.4698094204},{"$f":"IF(BX$11=\"\",0,Calc!BX867)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY867)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ867)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA867)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB867)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC867)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD867)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE867)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF867)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG867)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH867)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI867)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ867)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK867)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL867)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM867)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN867)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO867)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP867)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ867)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR867)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS867)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT867)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU867)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},{"$f":"Items!$BS$34","v":"Осаточный кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I39,Calc!$I:$I,\"\"))","v":74182903.311974883}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},"Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.1,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Calc!$H$869","v":"Возвраты овердрафта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":128742502.37162797},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H43))","v":1374088.2526357395},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H43))","v":2556626.4010690777},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H43))","v":917709.51331725554},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H43))","v":3742953.4759916142},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H43))","v":6055002.1346778432},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H43))","v":4090979.7026992403},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H43))","v":788248.36445531435},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H43))","v":5107796.6258727908},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H43))","v":7972306.8409600714},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H43))","v":8760157.5773919225},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H43))","v":12019374.290538458},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H43))","v":668699.63505415246},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H43))","v":16395701.242920682},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H43))","v":11747332.798722409},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H43))","v":2747277.6695937663},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H43))","v":9612361.5066429339},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H43))","v":14054120.385551028},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H43))","v":9877798.5959137082},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H43))","v":927456.44110258669},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H43))","v":9326510.916517362},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H43))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Calc!$H$877","v":"Оплата %% по овердрафту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":12789667.143316997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H44))","v":1140216.1156725178},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H44))","v":367966.05526612047},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H44))","v":346660.83525721147},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H44))","v":704166.05389002711},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H44))","v":1796936.0796700371},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H44))","v":589057.58531152457},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H44))","v":554966.08778903075},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H44))","v":548397.35141856968},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H44))","v":505832.37953629624},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H44))","v":439396.4891949622},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H44))","v":1963705.652113447},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H44))","v":1020803.5084642246},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H44))","v":504829.25727332756},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H44))","v":368198.41358232126},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H44))","v":270303.97359296679},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H44))","v":1052413.5505614467},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H44))","v":284882.38615904003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H44))","v":167764.71627944708},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H44))","v":85449.727980166674},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H44))","v":77720.924304312095},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H44))","v":0}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]

{"sheet":"PL","index":14,"n_rows":165,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I39\")","v":"PL"},null,null,{"$f":"INDIRECT(\"START!K39\")","v":"Итоговый отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99215)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99215)","v":0},{"$f":"SUM(T$15:T$99215)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Rep!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":1726657670.4120474},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AA$12))","v":3625871.1985312803},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AB$12))","v":69490472.035690859},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AC$12))","v":210487720.85211015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AD$12))","v":358043171.95619965},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AE$12))","v":483211690.61404997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AF$12))","v":601798743.75546551},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1262566990.0651844},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AA$12))","v":2642613.8927370002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AB$12))","v":51319685.643816993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AC$12))","v":154781913.88985348},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AD$12))","v":262410601.21284527},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AE$12))","v":353056335.01109314},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AF$12))","v":438355840.41483855},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":417806686.37221849},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AA$12))","v":891403.76953980001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AB$12))","v":16315582.774485022},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AC$12))","v":50092342.954632111},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AD$12))","v":86064496.132873729},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AE$12))","v":117205718.42325193},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AF$12))","v":147237142.31743589},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":46283993.974644549},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AA$12))","v":91853.536254480015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AB$12))","v":1855203.6173888603},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AC$12))","v":5613464.0076245684},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AD$12))","v":9568074.6104806419},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AE$12))","v":12949637.179704947},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AF$12))","v":16205761.023191048},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Rep!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":625625413.9717896},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AA$12))","v":1230378.6311427499},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AB$12))","v":24065611.042102195},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AC$12))","v":75231798.633979023},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AD$12))","v":129207336.84637068},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AE$12))","v":175603793.46324888},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AF$12))","v":220286495.35494599},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":321953212.85805041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AA$12))","v":624173.23625562515},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AB$12))","v":12528886.713270461},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AC$12))","v":38947705.847481512},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AD$12))","v":66641576.587054901},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AE$12))","v":90268646.0612645},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AF$12))","v":112942224.41272341},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":211958272.8746652},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AA$12))","v":430527.50170500006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AB$12))","v":8344575.8332521366},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AC$12))","v":25439625.423064418},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AD$12))","v":43620308.09728764},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AE$12))","v":59391857.537677988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AF$12))","v":74731378.481677994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":29946556.787082225},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AA$12))","v":60837.750435000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AB$12))","v":1178333.4845218125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AC$12))","v":3593408.0687271534},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AD$12))","v":6162844.6525881384},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AE$12))","v":8391788.1929558087},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AF$12))","v":10559344.63785431},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":1976382.2620699666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AA$12))","v":3988.6301000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AB$12))","v":77654.419082450011},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AC$12))","v":237069.90184220165},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AD$12))","v":406744.8418508551},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AE$12))","v":553907.31969493744},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AF$12))","v":697017.14949952241},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":60055385.334025383},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AA$12))","v":99091.810781250009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AB$12))","v":2252556.135703125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AC$12))","v":7444309.5798828769},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AD$12))","v":12655137.688714037},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AE$12))","v":16870071.546873678},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AF$12))","v":20734218.57207042},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":18016615.600207616},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AA$12))","v":29727.543234375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AB$12))","v":675766.84071093739},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AC$12))","v":2233292.8739648624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AD$12))","v":3796541.3066142113},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AE$12))","v":5061021.4640621031},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AF$12))","v":6220265.5716211265},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":288738141.70046115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AA$12))","v":578797.51877887489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AB$12))","v":10956676.374054855},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AC$12))","v":34457481.55861745},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AD$12))","v":59453800.803252436},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AE$12))","v":81148881.31592229},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AF$12))","v":102142504.12983522},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":126083442.98283279},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AA$12))","v":264562.04313000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AB$12))","v":4835910.6668738248},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AC$12))","v":14930322.163683966},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AD$12))","v":25820570.794729084},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AE$12))","v":35415627.171845369},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AF$12))","v":44816450.142570548},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":94562582.237124592},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AA$12))","v":198421.53234749998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AB$12))","v":3626933.0001553688},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AC$12))","v":11197741.622762972},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AD$12))","v":19365428.096046809},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AE$12))","v":26561720.378884029},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AF$12))","v":33612337.606927916},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":900596.02130594861},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AA$12))","v":1889.7288794999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AB$12))","v":34542.219049098756},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AC$12))","v":106645.15831202832},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AD$12))","v":184432.64853377914},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AE$12))","v":252968.76551318125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AF$12))","v":320117.50101836119},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":51685784.968613692},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AA$12))","v":87634.011093749985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AB$12))","v":1891761.913828125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AC$12))","v":6325209.7029680628},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AD$12))","v":10833360.972263664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AE$12))","v":14552742.307445932},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AF$12))","v":17995076.061014153},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":15505735.490584105},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AA$12))","v":26290.203328124997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AB$12))","v":567528.57414843747},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AC$12))","v":1897562.9108904188},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AD$12))","v":3250008.2916790987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AE$12))","v":4365822.6922337795},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AF$12))","v":5398522.8183042444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":14934059.413277971},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AA$12))","v":27407.876108250002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AB$12))","v":580047.9547768801},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AC$12))","v":1826611.2278800621},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AD$12))","v":3111959.4560633516},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AE$12))","v":4186266.0860620835},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AF$12))","v":5201766.8123873435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":3379675.1727304878},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AA$12))","v":6790.9090095000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AB$12))","v":134239.46025798001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AC$12))","v":407472.11081297992},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AD$12))","v":696697.65159833024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AE$12))","v":946243.9068359104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AF$12))","v":1188231.1342157871},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":2896864.4337689895},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AA$12))","v":5820.7791509999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AB$12))","v":115062.39450684001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AC$12))","v":349261.80926826852},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AD$12))","v":597169.41565571167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AE$12))","v":811066.20585935167},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AF$12))","v":1018483.8293278175},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":1931242.9558459928},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AA$12))","v":3880.5194340000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AB$12))","v":76708.263004559994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AC$12))","v":232841.20617884566},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AD$12))","v":398112.94377047441},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AE$12))","v":540710.80390623433},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AF$12))","v":678989.21955187828},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":5174059.1161019253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AA$12))","v":8396.6680874999984},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AB$12))","v":195413.72077499999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AC$12))","v":643873.92432305252},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AD$12))","v":1092291.880799104},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AE$12))","v":1452496.2842004518},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AF$12))","v":1781586.6379168166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":1552217.7348305769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AA$12))","v":2519.0004262499997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AB$12))","v":58624.116232500004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AC$12))","v":193162.17729691573},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AD$12))","v":327687.56423973117},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AE$12))","v":435748.8852601354},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AF$12))","v":534475.9913750448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1101032256.4402578},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AA$12))","v":2395492.5673885299},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AB$12))","v":45424860.993588679},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AC$12))","v":135255922.2181311},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AD$12))","v":228835835.10982892},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AE$12))","v":307607897.15080112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AF$12))","v":381512248.40051937},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":940613777.20713401},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AA$12))","v":2018440.656481375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AB$12))","v":38790798.93054653},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AC$12))","v":115834208.04237194},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AD$12))","v":195769024.62579039},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AE$12))","v":262787688.94982865},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AF$12))","v":325413616.00211507},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":129068544.67175737},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AA$12))","v":312606.25076092506},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AB$12))","v":5358906.4004301652},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AC$12))","v":15634861.396014662},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AD$12))","v":26610695.329621285},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AE$12))","v":36056837.107329652},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AF$12))","v":45094638.187600672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":31349934.561366573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AA$12))","v":64445.660146230002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AB$12))","v":1275155.6626119805},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AC$12))","v":3786852.7797445059},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AD$12))","v":6456115.1544172894},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AE$12))","v":8763371.0936428644},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AF$12))","v":11003994.210803704},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":320404605.92428088},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AA$12))","v":5413980.9208333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AB$12))","v":18177540.110416669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AC$12))","v":42555145.823720828},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AD$12))","v":66859298.999082237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AE$12))","v":85446146.202560902},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AF$12))","v":101952493.8676669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":6379184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AA$12))","v":490000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AB$12))","v":854000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AC$12))","v":938000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AD$12))","v":1125600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AE$12))","v":1350720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AF$12))","v":1620864},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Крупный чек"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":4556560},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AA$12))","v":350000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AB$12))","v":610000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AC$12))","v":670000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AD$12))","v":804000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AE$12))","v":964800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AF$12))","v":1157760},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Средний чек"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AB$12))","v":122000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AC$12))","v":134000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AD$12))","v":160800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AE$12))","v":192960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AF$12))","v":231552},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Up-Sale-чек"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AB$12))","v":122000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AC$12))","v":134000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AD$12))","v":160800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AE$12))","v":192960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AF$12))","v":231552},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":160451141.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AA$12))","v":2294600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AB$12))","v":8900916.666666666},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AC$12))","v":21435333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AD$12))","v":33978666.666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AE$12))","v":43035958.333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AF$12))","v":50805666.666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Представительские расходы"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":153726141.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AA$12))","v":554100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AB$12))","v":7446416.666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AC$12))","v":20565333.333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AD$12))","v":32908666.666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AE$12))","v":42165958.333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AF$12))","v":50085666.666666664},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Командировочные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":5470000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AA$12))","v":1600000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AB$12))","v":1220000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AC$12))","v":650000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AD$12))","v":850000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AE$12))","v":650000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AF$12))","v":500000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":1255000.0000000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AA$12))","v":140500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AB$12))","v":234500.00000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AC$12))","v":220000.00000000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AD$12))","v":220000.00000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AE$12))","v":220000.00000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AF$12))","v":220000.00000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":14833754.3348132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AA$12))","v":2044000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AB$12))","v":2393920},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AC$12))","v":2459631.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AD$12))","v":2549590.5480000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AE$12))","v":2643865.2644399996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AF$12))","v":2742746.9223731998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":10316525.642163999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AA$12))","v":1480000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AB$12))","v":1664400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AC$12))","v":1714332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AD$12))","v":1765761.9600000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AE$12))","v":1818734.8188000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AF$12))","v":1873296.8633639994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":1422271.0000000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AA$12))","v":120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AB$12))","v":230200.00000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AC$12))","v":231000.00000000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AD$12))","v":254100.00000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AE$12))","v":279510.00000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AF$12))","v":307461.00000000012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Крупный чек"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":15379533},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AA$12))","v":46225.000000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AB$12))","v":749642.375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AC$12))","v":2072717.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AD$12))","v":3301992.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AE$12))","v":4216039.375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AF$12))","v":4992916.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Средний чек"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":22240321.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AA$12))","v":69358.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AB$12))","v":1056292.05},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AC$12))","v":2959315.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AD$12))","v":4756180.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AE$12))","v":6114843},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AF$12))","v":7284332.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Up-Sale-чек"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":795346.06},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AA$12))","v":2359.65},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AB$12))","v":39108.410000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AC$12))","v":107656.85},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AD$12))","v":170992.35},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AE$12))","v":217809.22499999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AF$12))","v":257419.57500000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ продавцов-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":74965363.894462302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AA$12))","v":151875.20833333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AB$12))","v":2927431.2374999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AC$12))","v":9360377.7233750019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AD$12))","v":15753443.411088906},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AE$12))","v":20977500.772913504},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AF$12))","v":25794735.541251559},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":22489609.168338686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AA$12))","v":45562.5625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AB$12))","v":878229.37124999985},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AC$12))","v":2808113.3170125005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AD$12))","v":4726033.0233266708},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AE$12))","v":6293250.2318740487},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AF$12))","v":7738420.6623754669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":780627650.51597703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AA$12))","v":-3018488.3534448035},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AB$12))","v":27247320.883172013},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AC$12))","v":92700776.394410282},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AD$12))","v":161976536.11074668},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AE$12))","v":222161750.94824028},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AF$12))","v":279559754.53285259},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":72575558.901845992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AA$12))","v":11220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AB$12))","v":11556600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AC$12))","v":11903298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AD$12))","v":12260396.939999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AE$12))","v":12628208.848200001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AF$12))","v":13007055.113645999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":15524183.72232},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AA$12))","v":2400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AB$12))","v":2472000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AC$12))","v":2546160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AD$12))","v":2622544.7999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AE$12))","v":2701221.1440000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AF$12))","v":2782257.7783199996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":9314510.2333919983},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AA$12))","v":1440000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AB$12))","v":1483200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AC$12))","v":1527696},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AD$12))","v":1573526.88},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AE$12))","v":1620732.6863999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AF$12))","v":1669354.6669920001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":10090719.419507999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AA$12))","v":1560000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AB$12))","v":1606800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AC$12))","v":1655004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AD$12))","v":1704654.12},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AE$12))","v":1755793.7435999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AF$12))","v":1808467.5559079992},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":10866928.605624},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AA$12))","v":1680000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AB$12))","v":1730400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AC$12))","v":1782312},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AD$12))","v":1835781.36},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AE$12))","v":1890854.8008000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AF$12))","v":1947580.4448239992},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":5045359.7097539995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AE$12))","v":877896.87179999985},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AF$12))","v":904233.77795399958},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":21772667.670553796},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AA$12))","v":3366000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AB$12))","v":3466980},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AC$12))","v":3570989.4000000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AD$12))","v":3678119.0819999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AE$12))","v":3788462.6544599994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AF$12))","v":3902116.5340937991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":5287543.1325000003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AA$12))","v":892800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AB$12))","v":859320},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AC$12))","v":820260},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AD$12))","v":861273},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AE$12))","v":904336.64999999991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AF$12))","v":949553.48250000027},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":2585326.2420670381},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AA$12))","v":131293.72011458332},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AB$12))","v":194266.48014375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AC$12))","v":337095.51397265628},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AD$12))","v":500933.12805580086},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AE$12))","v":642503.63100631628},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AF$12))","v":779233.76877393143},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":645868.76003119838},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AA$12))","v":58418.744022916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AB$12))","v":67812.801856500009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AC$12))","v":91504.33863712498},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AD$12))","v":120282.59324597177},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AE$12))","v":143441.59934665315},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AF$12))","v":164408.68292203176},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":42139484.01822722},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AA$12))","v":1541658.7119853126},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AB$12))","v":2899492.1703569097},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AC$12))","v":4958217.7591661019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AD$12))","v":7646631.2822613446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AE$12))","v":10665190.324013617},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AF$12))","v":14428293.770443939},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":1203841.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AA$12))","v":180000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AB$12))","v":181500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AC$12))","v":181500.00000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AD$12))","v":199650.00000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AE$12))","v":219615.00000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AF$12))","v":241576.50000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":685919.921875},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AB$12))","v":114500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AC$12))","v":109375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AD$12))","v":114843.75},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AE$12))","v":120585.9375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AF$12))","v":126615.234375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":8633288.352060236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AA$12))","v":18129.355992656401},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AB$12))","v":347452.36017845437},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AC$12))","v":1052438.6042605506},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AD$12))","v":1790215.859780998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AE$12))","v":2416058.4530702503},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AF$12))","v":3008993.7187773273},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":2019101.1081380956},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AA$12))","v":99300},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AB$12))","v":168404.77500000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AC$12))","v":226099.90152750016},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AD$12))","v":331032.86582641315},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AE$12))","v":484665.21885645145},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AF$12))","v":709598.34692773083},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":631060439.07526588},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AA$12))","v":-21298253.325505119},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AB$12))","v":7521604.0769086052},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AC$12))","v":70163666.849935174},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AD$12))","v":136191279.65464336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AE$12))","v":192742092.15859249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AF$12))","v":245740049.66069135},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":3020250.0000000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AA$12))","v":942833.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AB$12))","v":567833.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AC$12))","v":478333.33333333343},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AD$12))","v":478333.33333333343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AE$12))","v":478333.33333333343},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AF$12))","v":74583.333333333343},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Оформление юрлица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":17611.111111111113},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AA$12))","v":3666.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AB$12))","v":3666.6666666666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AC$12))","v":3333.3333333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AD$12))","v":3333.3333333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AE$12))","v":3333.3333333333335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AF$12))","v":277.77777777777777},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Разработка логотипа и дизайна"},null,{"$f":"L116+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":264166.66666666663},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AA$12))","v":55000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AB$12))","v":54999.999999999985},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AC$12))","v":49999.999999999993},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AD$12))","v":49999.999999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AE$12))","v":49999.999999999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AF$12))","v":4166.666666666667},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Заключение контрактов с поставщиками"},null,{"$f":"L117+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":438888.88888888888},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AA$12))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AB$12))","v":91666.666666666657},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AC$12))","v":83333.333333333343},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AD$12))","v":83333.333333333343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AE$12))","v":83333.333333333343},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AF$12))","v":13888.888888888891},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Лицензирование"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":500000.00000000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AA$12))","v":458333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AB$12))","v":41666.666666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CV124,$Z$2:$CV$2,Periods!$Q$18),SUM($Z124:$CV124))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z124:$CV124,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":108015000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AA$12))","v":2989166.6666666665},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AB$12))","v":11563333.333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AC$12))","v":16979166.666666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AD$12))","v":21483333.333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AE$12))","v":25641666.666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AF$12))","v":29358333.333333332},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)))","v":"Торговое пространство"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":25825000.000000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AA$12))","v":737500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AB$12))","v":2775000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AC$12))","v":4062499.9999999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AD$12))","v":5125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AE$12))","v":6125000.0000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AF$12))","v":7000000.0000000028},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Подсобные помещения"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":12051666.666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AA$12))","v":344166.66666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AB$12))","v":1295000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AC$12))","v":1895833.333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AD$12))","v":2391666.666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AE$12))","v":2858333.3333333335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AF$12))","v":3266666.666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"Охранная и пожарная сигнализации"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":8608333.333333334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AA$12))","v":245833.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AB$12))","v":925000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AC$12))","v":1354166.6666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AD$12))","v":1708333.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AE$12))","v":2041666.6666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AF$12))","v":2333333.3333333335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"Оргтехника, кассовая техника и ПО"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CV132,$Z$2:$CV$2,Periods!$Q$18),SUM($Z132:$CV132))","v":6706666.666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AA$12))","v":153333.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AB$12))","v":703333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AC$12))","v":1050000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AD$12))","v":1350000.0000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AE$12))","v":1599999.9999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AF$12))","v":1850000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"Переменные капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CV134,$Z$2:$CV$2,Periods!$Q$18),SUM($Z134:$CV134))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"Переменные капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":3157591.1681361441},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AA$12))","v":11189.092975712178},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AB$12))","v":152695.20900262322},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AC$12))","v":423373.21445955575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AD$12))","v":675287.61376283644},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AE$12))","v":865799.71426090656},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AF$12))","v":1029246.3236745099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L140)))","v":"Съемка видео-роликов"},null,{"$f":"L139+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CV140,$Z$2:$CV$2,Periods!$Q$18),SUM($Z140:$CV140))","v":526265.1946893573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AA$12))","v":1864.8488292853631},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AB$12))","v":25449.201500437204},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AC$12))","v":70562.202409925958},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AD$12))","v":112547.93562713941},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AE$12))","v":144299.95237681779},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AF$12))","v":171541.05394575163},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":1315662.9867233934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AA$12))","v":4662.1220732134079},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AB$12))","v":63623.003751093012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AC$12))","v":176405.50602481491},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AD$12))","v":281369.83906784852},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AE$12))","v":360749.88094204443},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AF$12))","v":428852.63486437913},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B145=Lists!$CU$24,SUMIFS($Z145:$CV145,$Z$2:$CV$2,Periods!$Q$18),SUM($Z145:$CV145))","v":9542907.6388888881},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AA$12))","v":408277.08333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AB$12))","v":1251672.9166666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AC$12))","v":1699743.7499999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AD$12))","v":1921483.3333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AE$12))","v":2101400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AF$12))","v":2160330.555555555},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CV146,$Z$2:$CV$2,Periods!$Q$18),SUM($Z146:$CV146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"налог на имущество организаций"},null,null,{"$f":"L147+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":507324690.26824081},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AA$12))","v":-25649719.501814164},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AB$12))","v":-6013930.7154273484},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AC$12))","v":50583049.885475606},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AD$12))","v":111632842.0408805},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AE$12))","v":163654892.44433159},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AF$12))","v":213117556.11479461},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CV153,$Z$2:$CV$2,Periods!$Q$18),SUM($Z153:$CV153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":44423000.476650327},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AA$12))","v":3117283.9506172845},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AB$12))","v":11084455.820315024},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AC$12))","v":14660364.244669234},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AD$12))","v":11260760.653840549},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AE$12))","v":4082904.391395255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AF$12))","v":217231.41581297616},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":462901689.79159045},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AA$12))","v":-28767003.452431448},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AB$12))","v":-17098386.535742372},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AC$12))","v":35922685.640806377},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AD$12))","v":100372081.38703997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AE$12))","v":159571988.05293635},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AF$12))","v":212900324.69898161},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"X159-Rep!X159","v":0},null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$CV159,$Z$2:$CV$2,Periods!$Q$18),SUM($Z159:$CV159))","v":92580337.958318084},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AA$12))","v":36526.782382312806},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AB$12))","v":244263.20838775762},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AD$12))","v":17805085.417164437},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AE$12))","v":31914397.610587273},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AF$12))","v":42580064.939796306},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X161-($X157-$X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X161-Calc!X781","v":0},null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CV161,$Z$2:$CV$2,Periods!$Q$18),SUM($Z161:$CV161))","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AA$12))","v":-28803530.234813754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AB$12))","v":-17342649.744130127},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AC$12))","v":35922685.640806377},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AD$12))","v":82566995.969875544},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AE$12))","v":127657590.44234905},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AF$12))","v":170320259.75918528},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]

{"sheet":"CF","index":15,"n_rows":132,"n_cols":99,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I40\")","v":"CF"},null,null,{"$f":"INDIRECT(\"START!K40\")","v":"Итоговый отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99182)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99182)","v":0},{"$f":"SUM(T$15:T$99182)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2101150049.7544017},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AA$12))","v":4488165.9467924628},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AB$12))","v":84618340.083170235},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AC$12))","v":261101357.54394507},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AD$12))","v":436724826.16779882},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AE$12))","v":585907666.97365046},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AF$12))","v":728309693.03904462},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1536343898.0476811},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AA$12))","v":3270275.6474975999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AB$12))","v":62511086.241743475},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AC$12))","v":192008795.72641891},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AD$12))","v":320036903.32740688},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AE$12))","v":428073149.49844557},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AF$12))","v":530443687.60616875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":508486561.0230577},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AA$12))","v":1104847.48336104},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AB$12))","v":19848691.178842254},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AC$12))","v":62130816.731440254},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AD$12))","v":105020512.04432434},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AE$12))","v":142130695.12327322},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AF$12))","v":178250998.46181655},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":56319590.683662713},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AA$12))","v":113042.81593382399},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AB$12))","v":2258562.6625845036},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AC$12))","v":6961745.0860859249},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AD$12))","v":11667410.796067538},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AE$12))","v":15703822.351931712},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AF$12))","v":19615006.971059214},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":595007952.00027239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AA$12))","v":2983709.8258352499},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AB$12))","v":30991935.05310373},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AC$12))","v":82487993.891566351},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AD$12))","v":130865029.72359082},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AE$12))","v":174561939.17587888},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AF$12))","v":173117344.33029732},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":114449440.69353515},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AA$12))","v":186601.84312500001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AB$12))","v":4236340.1283750003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AC$12))","v":14055682.855329001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AD$12))","v":24060295.590548579},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AE$12))","v":32204673.635712072},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AF$12))","v":39705846.640445508},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":33816036.419516042},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AA$12))","v":42694.431750000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AB$12))","v":1181074.17796875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AC$12))","v":4092344.7798046498},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AD$12))","v":7114637.2749649687},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AE$12))","v":9564103.0803924371},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AF$12))","v":11821182.674635237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":353952978.72308981},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AA$12))","v":5455014.9836666677},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AB$12))","v":18395975.783},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AC$12))","v":46465559.196437508},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AD$12))","v":74638208.735816836},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AE$12))","v":95486826.331724659},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AF$12))","v":113511393.69244412},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":7470220.7999999998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AA$12))","v":490000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AB$12))","v":938000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AC$12))","v":1125600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AD$12))","v":1350720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AE$12))","v":1620864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AF$12))","v":1945036.7999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Крупный чек"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":5335872},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AA$12))","v":350000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AB$12))","v":670000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AC$12))","v":804000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AD$12))","v":964800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AE$12))","v":1157760},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AF$12))","v":1389312},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Средний чек"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":1067174.3999999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AB$12))","v":134000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AC$12))","v":160800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AD$12))","v":192960},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AE$12))","v":231552},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AF$12))","v":277862.40000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Up-Sale-чек"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":1067174.3999999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AB$12))","v":134000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AC$12))","v":160800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AD$12))","v":192960},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AE$12))","v":231552},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AF$12))","v":277862.40000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":187476303.33333331},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AA$12))","v":2454873.333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AB$12))","v":9216510},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AC$12))","v":24645920},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AD$12))","v":40275795},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AE$12))","v":50977135},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AF$12))","v":59906070},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z184:$CV184,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Представительские расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":179913770},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AA$12))","v":446140},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AB$12))","v":7718710},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AC$12))","v":23781920},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AD$12))","v":38811795},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AE$12))","v":50113135},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AF$12))","v":59042070},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z185:$CV185,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Командировочные расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":6100000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AA$12))","v":1859999.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AB$12))","v":1240000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AD$12))","v":1200000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AE$12))","v":600000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AF$12))","v":600000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":1462533.3333333335},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AA$12))","v":148733.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AB$12))","v":257800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AC$12))","v":264000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AD$12))","v":264000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AE$12))","v":264000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AF$12))","v":264000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":15041397.5347888},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AA$12))","v":1996000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AB$12))","v":2418480},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AC$12))","v":2509094.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AD$12))","v":2604233.2320000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AE$12))","v":2704212.8289600005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AF$12))","v":2809377.0738287997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":10238274.64214875},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AA$12))","v":1412500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AB$12))","v":1662375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AC$12))","v":1712246.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AD$12))","v":1763613.6375000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AE$12))","v":1816522.0466250004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AF$12))","v":1871017.7080237493},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":3048007.0926400498},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AA$12))","v":403500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AB$12))","v":498105},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AC$12))","v":513048.15000000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AD$12))","v":528439.59450000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AE$12))","v":544292.782335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AF$12))","v":560621.56580504985},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":1755115.8},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AA$12))","v":180000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AB$12))","v":258000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AC$12))","v":283800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AD$12))","v":312180.00000000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AE$12))","v":343398.00000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AF$12))","v":377737.8000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":44964770.101000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AA$12))","v":93044.31700000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AB$12))","v":1910838.0179999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AC$12))","v":5943512.3160000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AD$12))","v":9704831.6160000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AE$12))","v":12536760.873000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AF$12))","v":14775782.961000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Крупный чек"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":18003729.175000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AA$12))","v":36670.975000000006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AB$12))","v":776313.9},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AC$12))","v":2397121.7999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AD$12))","v":3895814.9249999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AE$12))","v":5010914.7750000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AF$12))","v":5886892.7999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z195:$CV195,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Средний чек"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":26029921.23},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AA$12))","v":54494.909999999996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AB$12))","v":1094026.1399999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AC$12))","v":3421876.6799999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AD$12))","v":5607220.6799999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AE$12))","v":7266962.79},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AF$12))","v":8585340.0300000012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Up-Sale-чек"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":931119.696},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AA$12))","v":1878.432},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AB$12))","v":40497.977999999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AC$12))","v":124513.836},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AD$12))","v":201796.01099999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AE$12))","v":258883.30799999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AF$12))","v":303550.13099999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":99000286.953967631},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AA$12))","v":421097.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AB$12))","v":3912147.7650000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AC$12))","v":12241432.480437499},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AD$12))","v":20702628.887816824},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AE$12))","v":27647853.629764646},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AF$12))","v":34075126.857615329},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ продавцов-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":73836921.076441467},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AA$12))","v":122912.43489583334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AB$12))","v":2735235.7101562498},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AC$12))","v":9095466.1234062519},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AD$12))","v":15520313.694464689},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AE$12))","v":20766069.913524192},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AF$12))","v":25596923.199994244},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":21812543.477526184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AA$12))","v":28184.8984375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AB$12))","v":762912.05484374985},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AC$12))","v":2649166.3570312504},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AD$12))","v":4586155.1933521405},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AE$12))","v":6166391.7162404619},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AF$12))","v":7619733.2576210806},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":3350822.4},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AA$12))","v":270000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AB$12))","v":414000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AC$12))","v":496800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AD$12))","v":596160},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AE$12))","v":715392},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AF$12))","v":858470.39999999979},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":154812047.62404367},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AA$12))","v":17598905.616067655},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AB$12))","v":19778967.986090325},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AC$12))","v":23108546.557949223},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AD$12))","v":26899576.426597506},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AE$12))","v":31202590.162904136},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AF$12))","v":36223460.874434829},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":72033598.272110745},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AA$12))","v":10752500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AB$12))","v":11542575},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AC$12))","v":11888852.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AD$12))","v":12245517.817499997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AE$12))","v":12612883.352025},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AF$12))","v":12991269.85258575},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":15408256.314890001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AA$12))","v":2300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AB$12))","v":2469000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AC$12))","v":2543070},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AD$12))","v":2619362.0999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AE$12))","v":2697942.9630000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AF$12))","v":2778881.2518899995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Операционный директор"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":13867430.683401},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AA$12))","v":2070000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AB$12))","v":2222100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AC$12))","v":2288763},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AD$12))","v":2357425.89},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AE$12))","v":2428148.6666999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AF$12))","v":2500993.1267009997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":9244953.7889339998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AA$12))","v":1380000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AB$12))","v":1481400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AC$12))","v":1525842},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AD$12))","v":1571617.26},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AE$12))","v":1618765.7777999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AF$12))","v":1667328.751134},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":10015366.6046785},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AA$12))","v":1495000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AB$12))","v":1604850},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AC$12))","v":1652995.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AD$12))","v":1702585.3650000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AE$12))","v":1753662.9259499996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AF$12))","v":1806272.8137284992},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":10785779.420423001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AA$12))","v":1610000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AB$12))","v":1728300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AC$12))","v":1780149},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AD$12))","v":1833553.4700000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AE$12))","v":1888560.0741000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AF$12))","v":1945216.8763229991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":5007683.3023392502},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AD$12))","v":851292.68250000011},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AE$12))","v":876831.4629749998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AF$12))","v":903136.40686424961},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":7704128.1574450005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AA$12))","v":1150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AB$12))","v":1234500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AC$12))","v":1271535},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AD$12))","v":1309681.0499999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AE$12))","v":1348971.4815000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AF$12))","v":1389440.6259449997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":21610079.481633224},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AA$12))","v":3225750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AB$12))","v":3462772.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AC$12))","v":3566655.6750000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AD$12))","v":3673655.3452500002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AE$12))","v":3783865.0056074993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AF$12))","v":3897380.9557757243},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":15073108.785404079},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AA$12))","v":2230226.2600749996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AB$12))","v":1975208.5804059375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AC$12))","v":2529626.5623707999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AD$12))","v":2644437.3472104087},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AE$12))","v":2809878.0388189573},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AF$12))","v":2883731.996522977},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":6072747.7590000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AA$12))","v":970920},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AB$12))","v":941346},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AC$12))","v":988413.3},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AD$12))","v":1037833.9650000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AE$12))","v":1089725.6632500002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AF$12))","v":1044508.8307500003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":4756119.0650674338},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AA$12))","v":639593.79593749996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AB$12))","v":744616.99035937502},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AC$12))","v":1026893.4392390623},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AD$12))","v":861144.5166482816},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AE$12))","v":777018.09914539394},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AF$12))","v":706852.22373782122},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z220:$CV220,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":3057737.4595584664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AA$12))","v":131293.72011458332},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AB$12))","v":214724.48927343753},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AC$12))","v":404514.61676718743},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AD$12))","v":601119.75366696098},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AE$12))","v":771004.35720757942},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AF$12))","v":935080.52252871776},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":756504.50177817966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AA$12))","v":58418.744022916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AB$12))","v":74521.100773124999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AC$12))","v":109805.20636455},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AD$12))","v":144339.11189516608},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AE$12))","v":172129.9192159838},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AF$12))","v":197290.41950643811},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":46095261.084895611},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AA$12))","v":1390429.3559926567},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AB$12))","v":2798411.9056843873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AC$12))","v":5123412.0705784187},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AD$12))","v":8335965.9166370928},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AE$12))","v":11995963.766452679},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AF$12))","v":16451078.069550384},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":1388809.8000000003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AA$12))","v":180000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AB$12))","v":198000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AC$12))","v":217800.00000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AD$12))","v":239580.00000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AE$12))","v":263538.00000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AF$12))","v":289891.80000000016},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Юридические расходы"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":7334176.6160580013},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AB$12))","v":43950.059579239685},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AC$12))","v":526917.04530275718},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AD$12))","v":1440680.5559912424},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AE$12))","v":2290871.6088632187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AF$12))","v":3031757.3463215432},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":790703.90625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AB$12))","v":125000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AC$12))","v":131250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AD$12))","v":137812.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AE$12))","v":144703.125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AF$12))","v":151938.28125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":10332372.735164754},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AA$12))","v":18129.355992656401},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AB$12))","v":392995.41610514704},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AC$12))","v":1262926.3251126604},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AD$12))","v":2148259.0317371977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AE$12))","v":2899270.1436843001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AF$12))","v":3610792.4625327922},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":23862907.297657147},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AA$12))","v":993000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AB$12))","v":1853151.3000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AC$12))","v":2713198.818330002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AD$12))","v":3972394.3899169564},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AE$12))","v":5815982.6262774169},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AF$12))","v":8515180.1631327718},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":2386290.7297657146},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AA$12))","v":99300},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AB$12))","v":185315.13000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AC$12))","v":271319.88183300017},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AD$12))","v":397239.4389916957},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AE$12))","v":581598.26262774179},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AF$12))","v":851518.01631327707},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":849111594.2939446},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AA$12))","v":-21778760.753652111},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AB$12))","v":10034046.954632433},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AC$12))","v":90891230.262858331},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AD$12))","v":173147078.41628012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AE$12))","v":242887534.58703834},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AF$12))","v":353930464.82678747},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z235:$CV235,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X95,$J88:$J95,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":394990000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AA$12))","v":88591000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AB$12))","v":95520000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AC$12))","v":56799000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AD$12))","v":58761000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AE$12))","v":56799000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AF$12))","v":38520000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":3370000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AA$12))","v":3370000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":384300000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AA$12))","v":83580000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AB$12))","v":93900000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AC$12))","v":55620000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AD$12))","v":57780000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AE$12))","v":55620000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AF$12))","v":37800000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X90-SUM($X91:$X94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":7320000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AA$12))","v":1641000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AB$12))","v":1620000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AC$12))","v":1179000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AD$12))","v":981000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AE$12))","v":1179000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AF$12))","v":720000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"I90","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L91)=0,$L91=0,$L91=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L91)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":3050000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AA$12))","v":674000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AB$12))","v":654000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AC$12))","v":522000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AD$12))","v":378000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AE$12))","v":522000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AF$12))","v":300000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H88","v":"Капзатраты"},{"$f":"I90","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L92)))","v":"Съемка видео-роликов"},null,{"$f":"L91+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":1220000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AA$12))","v":272000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AB$12))","v":264000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AC$12))","v":204000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AE$12))","v":204000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H89","v":"Капзатраты"},{"$f":"I90","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L93)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L92+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":3050000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AA$12))","v":695000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AB$12))","v":702000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AC$12))","v":453000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AD$12))","v":447000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AE$12))","v":453000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AF$12))","v":300000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":8454228.4722222202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AA$12))","v":76914.583333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AB$12))","v":883199.99999999977},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AC$12))","v":1502108.333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AD$12))","v":1847149.9999999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AE$12))","v":2022764.583333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AF$12))","v":2122090.9722222215},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)))","v":"транспортный налог"},null,null,{"$f":"L98+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)))","v":"налог на имущество организаций"},null,null,{"$f":"L99+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":35085000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AC$12))","v":9405000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AD$12))","v":12840000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AE$12))","v":6420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AF$12))","v":6420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":183618766.70120806},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AB$12))","v":2472193.3908986459},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AC$12))","v":19389728.678759545},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AD$12))","v":37342169.802060969},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AE$12))","v":52407972.974524386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AF$12))","v":72006701.854964525},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":88844899.494306743},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AA$12))","v":22120.570381519203},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AB$12))","v":258669.42038855123},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AD$12))","v":15729352.99976263},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AE$12))","v":31048395.018460039},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AF$12))","v":41786361.485314004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X108-(X85-X87-X97+X102-X104-X106))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":208288699.62620753},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AA$12))","v":-110468795.90736695},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AB$12))","v":-89100015.856654793},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AC$12))","v":22605393.250765454},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AD$12))","v":72307405.614456534},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AE$12))","v":107029402.01072057},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AF$12))","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AA$12))","v":130000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AB$12))","v":40000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AA$12))","v":2407407.4074074072},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AB$12))","v":33995271.867612295},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AC$12))","v":39101654.846335702},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AD$12))","v":39101654.846335694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AE$12))","v":39101654.846335679},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AF$12))","v":16292356.185973225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":31633333.333333328},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AA$12))","v":2266666.666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AB$12))","v":10663041.765169425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AC$12))","v":9254058.3136327807},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AD$12))","v":6125925.9259259244},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AE$12))","v":2997793.5382190682},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AF$12))","v":325847.12371946435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z266:$CV266,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":128742502.37162796},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AB$12))","v":28901199.470877495},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AC$12))","v":56432090.544196941},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AD$12))","v":38304094.886744104},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AE$12))","v":5105117.4698094204},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":128742502.37162796},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AC$12))","v":24633404.470718876},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AD$12))","v":60310850.055181466},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AE$12))","v":43798247.845727623},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":12789667.143316997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AC$12))","v":6048366.164275039},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AD$12))","v":5073069.6737575457},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AE$12))","v":1668231.3052844126},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X124-(X110+X112+X118-X114-X116-X120-X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CV124,$Z$2:$CV$2,Periods!$Q$18),SUM($Z124:$CV124))","v":5576999.5233497396},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AA$12))","v":175325925.92592594},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AB$12))","v":24242885.838095777},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AC$12))","v":-22605393.250765447},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AD$12))","v":-72307405.614456519},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AE$12))","v":-82460810.065757334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AF$12))","v":-16618203.309692688},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X127-(X108+X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":213865699.14955726},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AA$12))","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AB$12))","v":-64857130.018558979},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AC$12))","v":3.7252902984619141E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AE$12))","v":24568591.944963172},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AF$12))","v":189297107.20459408},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X129-$X127)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z129:$CV129,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":213865699.14955726},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AA$12))","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AC$12))","v":3.7252902984619141E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AD$12))","v":3.7252902984619141E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AE$12))","v":24568591.944963176},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AF$12))","v":213865699.14955726},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":132}]

{"sheet":"BS","index":16,"n_rows":56,"n_cols":99,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I41\")","v":"BS"},null,null,{"$f":"INDIRECT(\"START!K41\")","v":"Итоговый баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":483186963.86771691},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AA$12))","v":152539078.40529555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AB$12))","v":182541609.7192952},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AC$12))","v":226404470.58069521},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AD$12))","v":263903009.4393509},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AE$12))","v":325610631.28856915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AF$12))","v":483186963.86771691},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z17:$CV17,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":239292158.83186382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AA$12))","v":84656810.907024309},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AB$12))","v":161832949.03135499},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AC$12))","v":190977075.81689546},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AD$12))","v":217615121.53646594},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AE$12))","v":237654321.82220507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AF$12))","v":239292158.83186382},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$CV19,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":21148110.197879404},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AA$12))","v":2516608.1167883007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AB$12))","v":13057293.254870795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AC$12))","v":27079869.591497384},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AD$12))","v":40337536.813731611},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AE$12))","v":54469378.949696541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AF$12))","v":21148110.197879404},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$CV20,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":2460995.688416481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AA$12))","v":508529.36292394996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AB$12))","v":1231367.4330693968},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AC$12))","v":1927525.1723023802},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AD$12))","v":2515351.0891533345},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AE$12))","v":2498338.5717044175},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AF$12))","v":2460995.688416481},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$CV22,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AA$12))","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AC$12))","v":3.7252902984619141E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AD$12))","v":3.7252902984619141E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AE$12))","v":24568591.944963176},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AF$12))","v":213865699.14955723},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$CV23,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":6420000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AB$12))","v":6420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AC$12))","v":6420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AD$12))","v":3435000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AE$12))","v":6420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AF$12))","v":6420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":483186963.86771703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AA$12))","v":152539078.40529552},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AB$12))","v":182541609.71929517},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AC$12))","v":226404470.58069515},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AD$12))","v":263903009.43935096},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AE$12))","v":325610631.28856939},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AF$12))","v":483186963.86771703},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z30:$CV30,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AA$12))","v":-28803530.234813754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AB$12))","v":-46146179.978943892},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AC$12))","v":-10223494.338137519},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AD$12))","v":72343501.631738007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AE$12))","v":200001092.07408705},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AF$12))","v":370321351.83327234},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$CV31,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":34675502.72145126},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AA$12))","v":862294.74826118373},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AB$12))","v":6881551.6104020029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AC$12))","v":15397644.131814932},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AD$12))","v":22470663.952174313},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AE$12))","v":28524302.188964963},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AF$12))","v":34675502.72145126},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$CV32,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AA$12))","v":602150.69714475051},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AB$12))","v":3105977.7268571481},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AC$12))","v":6158485.4334547669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AD$12))","v":8697583.2797172666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AE$12))","v":11224760.076575339},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$CV33,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":4874165.6306664944},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AA$12))","v":174125.49966666577},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AB$12))","v":970565.54666667106},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AC$12))","v":2091161.0506666573},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AD$12))","v":2939932.8546666624},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AE$12))","v":3547616.9016665816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AF$12))","v":4874165.6306664944},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$CV34,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3893626.3623619191},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AA$12))","v":73109.355992659926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AB$12))","v":480020.42251856625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AC$12))","v":1302368.362939477},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AD$12))","v":2138053.6200160012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AE$12))","v":2935796.5591296069},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AF$12))","v":3893626.3623619191},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CV35,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3477973.7429196686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AA$12))","v":608249.84406249993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AB$12))","v":1115921.5732187503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AC$12))","v":1811898.2625009976},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AD$12))","v":2406893.4314572439},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AE$12))","v":2960192.5936005041},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AF$12))","v":3477973.7429196686},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$CV36,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":1924196.0568312444},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AA$12))","v":224699.9064375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AB$12))","v":525095.4439312499},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AC$12))","v":938347.73250060156},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AD$12))","v":1290881.0971243447},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AE$12))","v":1618262.9455578029},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AF$12))","v":1924196.0568312444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CV37,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AA$12))","v":9000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AB$12))","v":369000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AD$12))","v":369000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$CV38,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":1088679.1666666698},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AA$12))","v":331362.49999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AB$12))","v":699835.41666666686},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AC$12))","v":897470.83333333395},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AD$12))","v":971804.16666666698},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AE$12))","v":1050439.583333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AF$12))","v":1088679.1666666698},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":9196029.8895360529},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AB$12))","v":769270.42302399501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AC$12))","v":2205066.5827641264},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AD$12))","v":3420085.4201468676},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AE$12))","v":4405461.4622454643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AF$12))","v":9196029.8895360529},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3735438.4640113413},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AA$12))","v":14406.212000793603},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AD$12))","v":2075732.4174018055},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AE$12))","v":2941735.0095290393},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AF$12))","v":3735438.4640113413},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$CV41,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$CV42,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AA$12))","v":127592592.5925926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AB$12))","v":133597320.72498029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AC$12))","v":94495665.878644586},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AD$12))","v":55394011.032308877},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AE$12))","v":16292356.185973227},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$CV43,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AA$12))","v":850617.28395061754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AB$12))","v":890648.80483320169},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AC$12))","v":629971.10585762933},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AD$12))","v":369293.40688205883},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AE$12))","v":108615.70790648833},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$CV44,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AB$12))","v":28901199.470877495},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AC$12))","v":60699885.544355556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AD$12))","v":38693130.375918195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$CV45,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AB$12))","v":381382.53426301444},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AD$12))","v":322442.75313265249},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$CV51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":2.9802322387695313E-8},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":2.9802322387695313E-8},2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA16-$AA29)","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":51,"n_cols":99,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I42\")","v":"MAIN"},null,null,{"$f":"INDIRECT(\"START!K42\")","v":"Ключевые параметры управления и результаты финансовой модели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99073)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99073)","v":0},{"$f":"SUM(T$15:T$99073)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$65","v":"Трафик"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X16-X17-X22)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"Mrkting!$H$65","v":"Трафик"},null,{"$f":"SUM($Z16:$CV16)","v":18381095},null,null,{"$f":"IF(AA$11=\"\",0,AA17+AA22)","v":55410},{"$f":"IF(AB$11=\"\",0,AB17+AB22)","v":838610},2467840,3949040,5059915,6010280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN17+CN22)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K17)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K17)))","v":"Формат магазинов Street"},null,{"$f":"MAX(K$15:K16)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"I17","v":"Формат магазинов Street"},null,{"$f":"SUM($Z17:$CV17)","v":13241150},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":38400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":588000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":1760750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":2837250},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":3655125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":4361625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I17","v":"Формат магазинов Street"},{"$f":"Mrkting!$I$37","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$37","v":"кол-во чел"},null,null,"*",3000,null,null,null,null,"доля // прирост г/г",null,{"$f":"IF(X$16=0,0,X17/X$16)","v":0.72036785621313637},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z17=0,0,(AA17-Z17)/Z17))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA17=0,0,(AB17-AA17)/AA17))","v":14.3125},{"$f":"IF(AC$11=\"\",0,IF(AB17=0,0,(AC17-AB17)/AB17))","v":1.9944727891156462},0.61138719295754651,0.28826328310864391,0.19329024315173898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CN17=0,0,(CO17-CN17)/CN17))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I17","v":"Формат магазинов Street"},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$39","v":"трафик/магазин"},null,null,"*",500,null,null,null,null,{"$f":"Mrkting!$H$67","v":"Конверсия в посетителя"},null,{"$f":"IF(X17=0,0,X20/X17)","v":9.9973453967366885E-2},null,null,{"$f":"IF(AA17=0,0,AA20/AA17)","v":9.0846354166666671E-2},{"$f":"IF(AB17=0,0,AB20/AB17)","v":0.1},0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM17=0,0,CM20/CM17)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I17","v":"Формат магазинов Street"},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$45","v":"трафик/магазин"},null,null,"*",1000,null,null,null,null,{"$f":"Mrkting!$H$76","v":"Валовый поток посетителей"},null,{"$f":"SUM($Z20:$CV20)","v":1323763.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":3488.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":58800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":176075},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":283725},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":365512.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":436162.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$76:$CV$76,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I17","v":"Формат магазинов Street"},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X20/(X$20+X$25))","v":0.68260474259914461},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z20=0,0,(AA20-Z20)/Z20))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA20=0,0,(AB20-AA20)/AA20))","v":15.855381969327791},{"$f":"IF(AC$11=\"\",0,IF(AB20=0,0,(AC20-AB20)/AB20))","v":1.9944727891156462},{"$f":"IF(AD$11=\"\",0,IF(AC20=0,0,(AD20-AC20)/AC20))","v":0.61138719295754651},{"$f":"IF(AE$11=\"\",0,IF(AD20=0,0,(AE20-AD20)/AD20))","v":0.28826328310864391},{"$f":"IF(AF$11=\"\",0,IF(AE20=0,0,(AF20-AE20)/AE20))","v":0.19329024315173898},{"$f":"IF(AG$11=\"\",0,IF(AF20=0,0,(AG20-AF20)/AF20))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG20=0,0,(AH20-AG20)/AG20))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH20=0,0,(AI20-AH20)/AH20))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI20=0,0,(AJ20-AI20)/AI20))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ20=0,0,(AK20-AJ20)/AJ20))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK20=0,0,(AL20-AK20)/AK20))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL20=0,0,(AM20-AL20)/AL20))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM20=0,0,(AN20-AM20)/AM20))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN20=0,0,(AO20-AN20)/AN20))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO20=0,0,(AP20-AO20)/AO20))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP20=0,0,(AQ20-AP20)/AP20))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ20=0,0,(AR20-AQ20)/AQ20))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR20=0,0,(AS20-AR20)/AR20))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS20=0,0,(AT20-AS20)/AS20))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT20=0,0,(AU20-AT20)/AT20))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU20=0,0,(AV20-AU20)/AU20))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV20=0,0,(AW20-AV20)/AV20))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW20=0,0,(AX20-AW20)/AW20))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX20=0,0,(AY20-AX20)/AX20))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY20=0,0,(AZ20-AY20)/AY20))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ20=0,0,(BA20-AZ20)/AZ20))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA20=0,0,(BB20-BA20)/BA20))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB20=0,0,(BC20-BB20)/BB20))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC20=0,0,(BD20-BC20)/BC20))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD20=0,0,(BE20-BD20)/BD20))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE20=0,0,(BF20-BE20)/BE20))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF20=0,0,(BG20-BF20)/BF20))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG20=0,0,(BH20-BG20)/BG20))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH20=0,0,(BI20-BH20)/BH20))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI20=0,0,(BJ20-BI20)/BI20))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ20=0,0,(BK20-BJ20)/BJ20))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK20=0,0,(BL20-BK20)/BK20))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL20=0,0,(BM20-BL20)/BL20))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM20=0,0,(BN20-BM20)/BM20))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN20=0,0,(BO20-BN20)/BN20))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO20=0,0,(BP20-BO20)/BO20))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP20=0,0,(BQ20-BP20)/BP20))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ20=0,0,(BR20-BQ20)/BQ20))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR20=0,0,(BS20-BR20)/BR20))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS20=0,0,(BT20-BS20)/BS20))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT20=0,0,(BU20-BT20)/BT20))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU20=0,0,(BV20-BU20)/BU20))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV20=0,0,(BW20-BV20)/BV20))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW20=0,0,(BX20-BW20)/BW20))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX20=0,0,(BY20-BX20)/BX20))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY20=0,0,(BZ20-BY20)/BY20))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ20=0,0,(CA20-BZ20)/BZ20))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA20=0,0,(CB20-CA20)/CA20))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB20=0,0,(CC20-CB20)/CB20))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC20=0,0,(CD20-CC20)/CC20))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD20=0,0,(CE20-CD20)/CD20))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE20=0,0,(CF20-CE20)/CE20))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF20=0,0,(CG20-CF20)/CF20))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG20=0,0,(CH20-CG20)/CG20))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH20=0,0,(CI20-CH20)/CH20))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI20=0,0,(CJ20-CI20)/CI20))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ20=0,0,(CK20-CJ20)/CJ20))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK20=0,0,(CL20-CK20)/CK20))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL20=0,0,(CM20-CL20)/CL20))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM20=0,0,(CN20-CM20)/CM20))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN20=0,0,(CO20-CN20)/CN20))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO20=0,0,(CP20-CO20)/CO20))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP20=0,0,(CQ20-CP20)/CP20))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ20=0,0,(CR20-CQ20)/CQ20))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR20=0,0,(CS20-CR20)/CR20))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS20=0,0,(CT20-CS20)/CS20))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT20=0,0,(CU20-CT20)/CT20))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K22)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K22)))","v":"Формат магазинов \"в ТЦ\""},null,{"$f":"MAX(K$15:K21)+1","v":2},null,null,null,null,null,null,null,null,null,null,{"$f":"I22","v":"Формат магазинов \"в ТЦ\""},null,{"$f":"SUM($Z22:$CV22)","v":5139945},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":17010},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":250610},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":707090},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":1111790},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":1404790},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":1648655},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$352:$CV$352,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Формат магазинов \"в ТЦ\""},{"$f":"Mrkting!$I$37","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$37","v":"кол-во чел"},null,null,"*",4000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X22/X$16)","v":0.27963214378686363},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z22=0,0,(AA22-Z22)/Z22))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA22=0,0,(AB22-AA22)/AA22))","v":13.733098177542622},{"$f":"IF(AC$11=\"\",0,IF(AB22=0,0,(AC22-AB22)/AB22))","v":1.8214755995371295},{"$f":"IF(AD$11=\"\",0,IF(AC22=0,0,(AD22-AC22)/AC22))","v":0.57234581170713772},{"$f":"IF(AE$11=\"\",0,IF(AD22=0,0,(AE22-AD22)/AD22))","v":0.26353897768463469},{"$f":"IF(AF$11=\"\",0,IF(AE22=0,0,(AF22-AE22)/AE22))","v":0.17359534165248899},{"$f":"IF(AG$11=\"\",0,IF(AF22=0,0,(AG22-AF22)/AF22))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG22=0,0,(AH22-AG22)/AG22))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH22=0,0,(AI22-AH22)/AH22))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI22=0,0,(AJ22-AI22)/AI22))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ22=0,0,(AK22-AJ22)/AJ22))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK22=0,0,(AL22-AK22)/AK22))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL22=0,0,(AM22-AL22)/AL22))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM22=0,0,(AN22-AM22)/AM22))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN22=0,0,(AO22-AN22)/AN22))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO22=0,0,(AP22-AO22)/AO22))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP22=0,0,(AQ22-AP22)/AP22))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ22=0,0,(AR22-AQ22)/AQ22))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR22=0,0,(AS22-AR22)/AR22))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS22=0,0,(AT22-AS22)/AS22))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT22=0,0,(AU22-AT22)/AT22))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU22=0,0,(AV22-AU22)/AU22))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV22=0,0,(AW22-AV22)/AV22))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW22=0,0,(AX22-AW22)/AW22))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX22=0,0,(AY22-AX22)/AX22))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY22=0,0,(AZ22-AY22)/AY22))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ22=0,0,(BA22-AZ22)/AZ22))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA22=0,0,(BB22-BA22)/BA22))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB22=0,0,(BC22-BB22)/BB22))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC22=0,0,(BD22-BC22)/BC22))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD22=0,0,(BE22-BD22)/BD22))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE22=0,0,(BF22-BE22)/BE22))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF22=0,0,(BG22-BF22)/BF22))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG22=0,0,(BH22-BG22)/BG22))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH22=0,0,(BI22-BH22)/BH22))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI22=0,0,(BJ22-BI22)/BI22))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ22=0,0,(BK22-BJ22)/BJ22))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK22=0,0,(BL22-BK22)/BK22))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL22=0,0,(BM22-BL22)/BL22))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM22=0,0,(BN22-BM22)/BM22))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN22=0,0,(BO22-BN22)/BN22))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO22=0,0,(BP22-BO22)/BO22))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP22=0,0,(BQ22-BP22)/BP22))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ22=0,0,(BR22-BQ22)/BQ22))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR22=0,0,(BS22-BR22)/BR22))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS22=0,0,(BT22-BS22)/BS22))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT22=0,0,(BU22-BT22)/BT22))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU22=0,0,(BV22-BU22)/BU22))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV22=0,0,(BW22-BV22)/BV22))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW22=0,0,(BX22-BW22)/BW22))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX22=0,0,(BY22-BX22)/BX22))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY22=0,0,(BZ22-BY22)/BY22))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ22=0,0,(CA22-BZ22)/BZ22))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA22=0,0,(CB22-CA22)/CA22))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB22=0,0,(CC22-CB22)/CB22))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC22=0,0,(CD22-CC22)/CC22))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD22=0,0,(CE22-CD22)/CD22))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE22=0,0,(CF22-CE22)/CE22))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF22=0,0,(CG22-CF22)/CF22))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG22=0,0,(CH22-CG22)/CG22))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH22=0,0,(CI22-CH22)/CH22))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI22=0,0,(CJ22-CI22)/CI22))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ22=0,0,(CK22-CJ22)/CJ22))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK22=0,0,(CL22-CK22)/CK22))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL22=0,0,(CM22-CL22)/CL22))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM22=0,0,(CN22-CM22)/CM22))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN22=0,0,(CO22-CN22)/CN22))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO22=0,0,(CP22-CO22)/CO22))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP22=0,0,(CQ22-CP22)/CP22))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ22=0,0,(CR22-CQ22)/CQ22))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR22=0,0,(CS22-CR22)/CR22))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS22=0,0,(CT22-CS22)/CS22))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT22=0,0,(CU22-CT22)/CT22))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Формат магазинов \"в ТЦ\""},{"$f":"Mrkting!$I$44","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$39","v":"трафик/магазин"},null,null,"*",700,null,null,null,null,{"$f":"Mrkting!$H$67","v":"Конверсия в посетителя"},null,{"$f":"IF(X22=0,0,X25/X22)","v":0.11975207905921172},null,null,{"$f":"IF(AA22=0,0,AA25/AA22)","v":8.5773074661963544E-2},{"$f":"IF(AB22=0,0,AB25/AB22)","v":0.11723833845417181},{"$f":"IF(AC22=0,0,AC25/AC22)","v":0.11999999999999998},{"$f":"IF(AD22=0,0,AD25/AD22)","v":0.12},{"$f":"IF(AE22=0,0,AE25/AE22)","v":0.12},{"$f":"IF(AF22=0,0,AF25/AF22)","v":0.12000000000000001},{"$f":"IF(AG22=0,0,AG25/AG22)","v":0},{"$f":"IF(AH22=0,0,AH25/AH22)","v":0},{"$f":"IF(AI22=0,0,AI25/AI22)","v":0},{"$f":"IF(AJ22=0,0,AJ25/AJ22)","v":0},{"$f":"IF(AK22=0,0,AK25/AK22)","v":0},{"$f":"IF(AL22=0,0,AL25/AL22)","v":0},{"$f":"IF(AM22=0,0,AM25/AM22)","v":0},{"$f":"IF(AN22=0,0,AN25/AN22)","v":0},{"$f":"IF(AO22=0,0,AO25/AO22)","v":0},{"$f":"IF(AP22=0,0,AP25/AP22)","v":0},{"$f":"IF(AQ22=0,0,AQ25/AQ22)","v":0},{"$f":"IF(AR22=0,0,AR25/AR22)","v":0},{"$f":"IF(AS22=0,0,AS25/AS22)","v":0},{"$f":"IF(AT22=0,0,AT25/AT22)","v":0},{"$f":"IF(AU22=0,0,AU25/AU22)","v":0},{"$f":"IF(AV22=0,0,AV25/AV22)","v":0},{"$f":"IF(AW22=0,0,AW25/AW22)","v":0},{"$f":"IF(AX22=0,0,AX25/AX22)","v":0},{"$f":"IF(AY22=0,0,AY25/AY22)","v":0},{"$f":"IF(AZ22=0,0,AZ25/AZ22)","v":0},{"$f":"IF(BA22=0,0,BA25/BA22)","v":0},{"$f":"IF(BB22=0,0,BB25/BB22)","v":0},{"$f":"IF(BC22=0,0,BC25/BC22)","v":0},{"$f":"IF(BD22=0,0,BD25/BD22)","v":0},{"$f":"IF(BE22=0,0,BE25/BE22)","v":0},{"$f":"IF(BF22=0,0,BF25/BF22)","v":0},{"$f":"IF(BG22=0,0,BG25/BG22)","v":0},{"$f":"IF(BH22=0,0,BH25/BH22)","v":0},{"$f":"IF(BI22=0,0,BI25/BI22)","v":0},{"$f":"IF(BJ22=0,0,BJ25/BJ22)","v":0},{"$f":"IF(BK22=0,0,BK25/BK22)","v":0},{"$f":"IF(BL22=0,0,BL25/BL22)","v":0},{"$f":"IF(BM22=0,0,BM25/BM22)","v":0},{"$f":"IF(BN22=0,0,BN25/BN22)","v":0},{"$f":"IF(BO22=0,0,BO25/BO22)","v":0},{"$f":"IF(BP22=0,0,BP25/BP22)","v":0},{"$f":"IF(BQ22=0,0,BQ25/BQ22)","v":0},{"$f":"IF(BR22=0,0,BR25/BR22)","v":0},{"$f":"IF(BS22=0,0,BS25/BS22)","v":0},{"$f":"IF(BT22=0,0,BT25/BT22)","v":0},{"$f":"IF(BU22=0,0,BU25/BU22)","v":0},{"$f":"IF(BV22=0,0,BV25/BV22)","v":0},{"$f":"IF(BW22=0,0,BW25/BW22)","v":0},{"$f":"IF(BX22=0,0,BX25/BX22)","v":0},{"$f":"IF(BY22=0,0,BY25/BY22)","v":0},{"$f":"IF(BZ22=0,0,BZ25/BZ22)","v":0},{"$f":"IF(CA22=0,0,CA25/CA22)","v":0},{"$f":"IF(CB22=0,0,CB25/CB22)","v":0},{"$f":"IF(CC22=0,0,CC25/CC22)","v":0},{"$f":"IF(CD22=0,0,CD25/CD22)","v":0},{"$f":"IF(CE22=0,0,CE25/CE22)","v":0},{"$f":"IF(CF22=0,0,CF25/CF22)","v":0},{"$f":"IF(CG22=0,0,CG25/CG22)","v":0},{"$f":"IF(CH22=0,0,CH25/CH22)","v":0},{"$f":"IF(CI22=0,0,CI25/CI22)","v":0},{"$f":"IF(CJ22=0,0,CJ25/CJ22)","v":0},{"$f":"IF(CK22=0,0,CK25/CK22)","v":0},{"$f":"IF(CL22=0,0,CL25/CL22)","v":0},{"$f":"IF(CM22=0,0,CM25/CM22)","v":0},{"$f":"IF(CN22=0,0,CN25/CN22)","v":0},{"$f":"IF(CO22=0,0,CO25/CO22)","v":0},{"$f":"IF(CP22=0,0,CP25/CP22)","v":0},{"$f":"IF(CQ22=0,0,CQ25/CQ22)","v":0},{"$f":"IF(CR22=0,0,CR25/CR22)","v":0},{"$f":"IF(CS22=0,0,CS25/CS22)","v":0},{"$f":"IF(CT22=0,0,CT25/CT22)","v":0},{"$f":"IF(CU22=0,0,CU25/CU22)","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Формат магазинов \"в ТЦ\""},{"$f":"Mrkting!$I$45","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$45","v":"трафик/магазин"},null,null,"*",1500,null,null,null,null,{"$f":"Mrkting!$H$76","v":"Валовый поток посетителей"},null,{"$f":"SUM($Z25:$CV25)","v":615519.1},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":1459},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":29381.1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":84850.799999999988},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":133414.79999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":168574.8},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":197838.6},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$363:$CV$363,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Формат магазинов \"в ТЦ\""},{"$f":"Mrkting!$I$46","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$332","v":"трафик/магазин"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X25/(X$20+X$25))","v":0.31739525740085534},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z25=0,0,(AA25-Z25)/Z25))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA25=0,0,(AB25-AA25)/AA25))","v":19.137834132967786},{"$f":"IF(AC$11=\"\",0,IF(AB25=0,0,(AC25-AB25)/AB25))","v":1.8879381643301303},{"$f":"IF(AD$11=\"\",0,IF(AC25=0,0,(AD25-AC25)/AC25))","v":0.57234581170713783},{"$f":"IF(AE$11=\"\",0,IF(AD25=0,0,(AE25-AD25)/AD25))","v":0.26353897768463469},{"$f":"IF(AF$11=\"\",0,IF(AE25=0,0,(AF25-AE25)/AE25))","v":0.1735953416524891},{"$f":"IF(AG$11=\"\",0,IF(AF25=0,0,(AG25-AF25)/AF25))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG25=0,0,(AH25-AG25)/AG25))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH25=0,0,(AI25-AH25)/AH25))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI25=0,0,(AJ25-AI25)/AI25))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ25=0,0,(AK25-AJ25)/AJ25))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK25=0,0,(AL25-AK25)/AK25))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL25=0,0,(AM25-AL25)/AL25))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM25=0,0,(AN25-AM25)/AM25))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN25=0,0,(AO25-AN25)/AN25))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO25=0,0,(AP25-AO25)/AO25))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP25=0,0,(AQ25-AP25)/AP25))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ25=0,0,(AR25-AQ25)/AQ25))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR25=0,0,(AS25-AR25)/AR25))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS25=0,0,(AT25-AS25)/AS25))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT25=0,0,(AU25-AT25)/AT25))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU25=0,0,(AV25-AU25)/AU25))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV25=0,0,(AW25-AV25)/AV25))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW25=0,0,(AX25-AW25)/AW25))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX25=0,0,(AY25-AX25)/AX25))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY25=0,0,(AZ25-AY25)/AY25))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ25=0,0,(BA25-AZ25)/AZ25))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA25=0,0,(BB25-BA25)/BA25))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB25=0,0,(BC25-BB25)/BB25))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC25=0,0,(BD25-BC25)/BC25))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD25=0,0,(BE25-BD25)/BD25))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE25=0,0,(BF25-BE25)/BE25))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF25=0,0,(BG25-BF25)/BF25))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG25=0,0,(BH25-BG25)/BG25))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH25=0,0,(BI25-BH25)/BH25))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI25=0,0,(BJ25-BI25)/BI25))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ25=0,0,(BK25-BJ25)/BJ25))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK25=0,0,(BL25-BK25)/BK25))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL25=0,0,(BM25-BL25)/BL25))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM25=0,0,(BN25-BM25)/BM25))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN25=0,0,(BO25-BN25)/BN25))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO25=0,0,(BP25-BO25)/BO25))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP25=0,0,(BQ25-BP25)/BP25))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ25=0,0,(BR25-BQ25)/BQ25))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR25=0,0,(BS25-BR25)/BR25))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS25=0,0,(BT25-BS25)/BS25))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT25=0,0,(BU25-BT25)/BT25))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU25=0,0,(BV25-BU25)/BU25))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV25=0,0,(BW25-BV25)/BV25))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW25=0,0,(BX25-BW25)/BW25))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX25=0,0,(BY25-BX25)/BX25))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY25=0,0,(BZ25-BY25)/BY25))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ25=0,0,(CA25-BZ25)/BZ25))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA25=0,0,(CB25-CA25)/CA25))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB25=0,0,(CC25-CB25)/CB25))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC25=0,0,(CD25-CC25)/CC25))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD25=0,0,(CE25-CD25)/CD25))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE25=0,0,(CF25-CE25)/CE25))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF25=0,0,(CG25-CF25)/CF25))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG25=0,0,(CH25-CG25)/CG25))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH25=0,0,(CI25-CH25)/CH25))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI25=0,0,(CJ25-CI25)/CI25))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ25=0,0,(CK25-CJ25)/CJ25))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK25=0,0,(CL25-CK25)/CK25))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL25=0,0,(CM25-CL25)/CL25))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM25=0,0,(CN25-CM25)/CM25))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN25=0,0,(CO25-CN25)/CN25))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO25=0,0,(CP25-CO25)/CO25))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP25=0,0,(CQ25-CP25)/CP25))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ25=0,0,(CR25-CQ25)/CQ25))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR25=0,0,(CS25-CR25)/CR25))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS25=0,0,(CT25-CS25)/CS25))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT25=0,0,(CU25-CT25)/CT25))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"Mrkting!$H$88","v":"Базовый прайс-лист продукции"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mrkting!$H$97","v":"Общий оборот (GMV)"},null,{"$f":"SUM($Z41:$CV41)","v":3623756377.8048601},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":7980909.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":149388632.42630401},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":457304530.84245181},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":758215470.70852137},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":1007979533.2200315},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":1242887301.1075516},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$97:$CV$97,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12)+SUMIFS(Mrkting!$Z$384:$CV$384,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K42)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K42)))","v":"Формат магазинов Street"},null,{"$f":"MAX(K$40:K41)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,{"$f":"SUM($Z42:$CV42)","v":1726657670.4120474},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$16)","v":3625871.1985312803},{"$f":"IF(AB$11=\"\",0,PL!AB$16)","v":69490472.035690859},{"$f":"IF(AC$11=\"\",0,PL!AC$16)","v":210487720.85211015},{"$f":"IF(AD$11=\"\",0,PL!AD$16)","v":358043171.95619965},{"$f":"IF(AE$11=\"\",0,PL!AE$16)","v":483211690.61404997},{"$f":"IF(AF$11=\"\",0,PL!AF$16)","v":601798743.75546551},{"$f":"IF(AG$11=\"\",0,PL!AG$16)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$16)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$16)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$16)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$16)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$16)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$16)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$16)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$16)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$16)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$16)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$16)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$16)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$16)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$16)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$16)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$16)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$16)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$16)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$16)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$16)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$16)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$16)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$16)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$16)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$16)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$16)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$16)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$16)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$16)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$16)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$16)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$16)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$16)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$16)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$16)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$16)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$16)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$16)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$16)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$16)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$16)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$16)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$16)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$16)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$16)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$16)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$16)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$16)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$16)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$16)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$16)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$16)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$16)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$16)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$16)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$16)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$16)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$16)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$16)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$16)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$16)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$16)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$16)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$16)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$16)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$16)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I42","v":"Формат магазинов Street"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"*",2500,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z42=0,0,(AA42-Z42)/Z42))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA42=0,0,(AB42-AA42)/AA42))","v":18.165179409527603},{"$f":"IF(AC$11=\"\",0,IF(AB42=0,0,(AC42-AB42)/AB42))","v":2.0290155568953683},{"$f":"IF(AD$11=\"\",0,IF(AC42=0,0,(AD42-AC42)/AC42))","v":0.701016907336665},{"$f":"IF(AE$11=\"\",0,IF(AD42=0,0,(AE42-AD42)/AD42))","v":0.34959057583469993},{"$f":"IF(AF$11=\"\",0,IF(AE42=0,0,(AF42-AE42)/AE42))","v":0.24541428828164091},{"$f":"IF(AG$11=\"\",0,IF(AF42=0,0,(AG42-AF42)/AF42))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG42=0,0,(AH42-AG42)/AG42))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH42=0,0,(AI42-AH42)/AH42))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI42=0,0,(AJ42-AI42)/AI42))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ42=0,0,(AK42-AJ42)/AJ42))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK42=0,0,(AL42-AK42)/AK42))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL42=0,0,(AM42-AL42)/AL42))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM42=0,0,(AN42-AM42)/AM42))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN42=0,0,(AO42-AN42)/AN42))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO42=0,0,(AP42-AO42)/AO42))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP42=0,0,(AQ42-AP42)/AP42))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ42=0,0,(AR42-AQ42)/AQ42))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR42=0,0,(AS42-AR42)/AR42))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS42=0,0,(AT42-AS42)/AS42))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT42=0,0,(AU42-AT42)/AT42))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU42=0,0,(AV42-AU42)/AU42))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV42=0,0,(AW42-AV42)/AV42))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW42=0,0,(AX42-AW42)/AW42))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX42=0,0,(AY42-AX42)/AX42))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY42=0,0,(AZ42-AY42)/AY42))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ42=0,0,(BA42-AZ42)/AZ42))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA42=0,0,(BB42-BA42)/BA42))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB42=0,0,(BC42-BB42)/BB42))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC42=0,0,(BD42-BC42)/BC42))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD42=0,0,(BE42-BD42)/BD42))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE42=0,0,(BF42-BE42)/BE42))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF42=0,0,(BG42-BF42)/BF42))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG42=0,0,(BH42-BG42)/BG42))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH42=0,0,(BI42-BH42)/BH42))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI42=0,0,(BJ42-BI42)/BI42))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ42=0,0,(BK42-BJ42)/BJ42))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK42=0,0,(BL42-BK42)/BK42))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL42=0,0,(BM42-BL42)/BL42))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM42=0,0,(BN42-BM42)/BM42))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN42=0,0,(BO42-BN42)/BN42))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO42=0,0,(BP42-BO42)/BO42))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP42=0,0,(BQ42-BP42)/BP42))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ42=0,0,(BR42-BQ42)/BQ42))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR42=0,0,(BS42-BR42)/BR42))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS42=0,0,(BT42-BS42)/BS42))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT42=0,0,(BU42-BT42)/BT42))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU42=0,0,(BV42-BU42)/BU42))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV42=0,0,(BW42-BV42)/BV42))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW42=0,0,(BX42-BW42)/BW42))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX42=0,0,(BY42-BX42)/BX42))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY42=0,0,(BZ42-BY42)/BY42))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ42=0,0,(CA42-BZ42)/BZ42))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA42=0,0,(CB42-CA42)/CA42))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB42=0,0,(CC42-CB42)/CB42))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC42=0,0,(CD42-CC42)/CC42))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD42=0,0,(CE42-CD42)/CD42))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE42=0,0,(CF42-CE42)/CE42))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF42=0,0,(CG42-CF42)/CF42))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG42=0,0,(CH42-CG42)/CG42))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH42=0,0,(CI42-CH42)/CH42))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI42=0,0,(CJ42-CI42)/CI42))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ42=0,0,(CK42-CJ42)/CJ42))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK42=0,0,(CL42-CK42)/CK42))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL42=0,0,(CM42-CL42)/CL42))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM42=0,0,(CN42-CM42)/CM42))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN42=0,0,(CO42-CN42)/CN42))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO42=0,0,(CP42-CO42)/CO42))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP42=0,0,(CQ42-CP42)/CP42))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ42=0,0,(CR42-CQ42)/CQ42))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR42=0,0,(CS42-CR42)/CR42))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS42=0,0,(CT42-CS42)/CS42))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT42=0,0,(CU42-CT42)/CT42))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I42","v":"Формат магазинов Street"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"*",1000,null,null,null,null,"Фулфилмент",null,{"$f":"IF(X41=0,0,X42/X41)","v":0.47648282345569648},null,null,{"$f":"IF(AA41=0,0,AA42/AA41)","v":0.45431804464532272},0.46516572852336474,0.460279106494631,0.47221823582895628,0.47938641082365097,0.48419413668415112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM41=0,0,CM42/CM41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I42","v":"Формат магазинов Street"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"*",400,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,{"$f":"SUM($Z45:$CV45)","v":631060439.07526588},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$111)","v":-21298253.325505119},{"$f":"IF(AB$11=\"\",0,PL!AB$111)","v":7521604.0769086052},{"$f":"IF(AC$11=\"\",0,PL!AC$111)","v":70163666.849935174},{"$f":"IF(AD$11=\"\",0,PL!AD$111)","v":136191279.65464336},{"$f":"IF(AE$11=\"\",0,PL!AE$111)","v":192742092.15859249},{"$f":"IF(AF$11=\"\",0,PL!AF$111)","v":245740049.66069135},{"$f":"IF(AG$11=\"\",0,PL!AG$111)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$111)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$111)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$111)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$111)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$111)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$111)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$111)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$111)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$111)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$111)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$111)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$111)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$111)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$111)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$111)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$111)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$111)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$111)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$111)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$111)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$111)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$111)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$111)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$111)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$111)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$111)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$111)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$111)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$111)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$111)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$111)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$111)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$111)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$111)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$111)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$111)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$111)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$111)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$111)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$111)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$111)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$111)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$111)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$111)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$111)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$111)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$111)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$111)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$111)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$111)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$111)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$111)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$111)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$111)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$111)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$111)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$111)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$111)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$111)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$111)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$111)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$111)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$111)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$111)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$111)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$111)","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I42","v":"Формат магазинов Street"},{"$f":"Mrkting!$I$94","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.02,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z45=0,0,(AA45-Z45)/Z45))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA45=0,0,(AB45-AA45)/AA45))","v":-1.353155911987455},{"$f":"IF(AC$11=\"\",0,IF(AB45=0,0,(AC45-AB45)/AB45))","v":8.3282850483101463},{"$f":"IF(AD$11=\"\",0,IF(AC45=0,0,(AD45-AC45)/AC45))","v":0.94105134137197943},{"$f":"IF(AE$11=\"\",0,IF(AD45=0,0,(AE45-AD45)/AD45))","v":0.41523078898554922},{"$f":"IF(AF$11=\"\",0,IF(AE45=0,0,(AF45-AE45)/AE45))","v":0.27496825892338533},{"$f":"IF(AG$11=\"\",0,IF(AF45=0,0,(AG45-AF45)/AF45))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG45=0,0,(AH45-AG45)/AG45))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH45=0,0,(AI45-AH45)/AH45))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI45=0,0,(AJ45-AI45)/AI45))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ45=0,0,(AK45-AJ45)/AJ45))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK45=0,0,(AL45-AK45)/AK45))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL45=0,0,(AM45-AL45)/AL45))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM45=0,0,(AN45-AM45)/AM45))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN45=0,0,(AO45-AN45)/AN45))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO45=0,0,(AP45-AO45)/AO45))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP45=0,0,(AQ45-AP45)/AP45))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ45=0,0,(AR45-AQ45)/AQ45))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR45=0,0,(AS45-AR45)/AR45))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS45=0,0,(AT45-AS45)/AS45))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT45=0,0,(AU45-AT45)/AT45))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU45=0,0,(AV45-AU45)/AU45))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV45=0,0,(AW45-AV45)/AV45))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW45=0,0,(AX45-AW45)/AW45))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX45=0,0,(AY45-AX45)/AX45))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY45=0,0,(AZ45-AY45)/AY45))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ45=0,0,(BA45-AZ45)/AZ45))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA45=0,0,(BB45-BA45)/BA45))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB45=0,0,(BC45-BB45)/BB45))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC45=0,0,(BD45-BC45)/BC45))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD45=0,0,(BE45-BD45)/BD45))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE45=0,0,(BF45-BE45)/BE45))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF45=0,0,(BG45-BF45)/BF45))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG45=0,0,(BH45-BG45)/BG45))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH45=0,0,(BI45-BH45)/BH45))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI45=0,0,(BJ45-BI45)/BI45))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ45=0,0,(BK45-BJ45)/BJ45))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK45=0,0,(BL45-BK45)/BK45))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL45=0,0,(BM45-BL45)/BL45))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM45=0,0,(BN45-BM45)/BM45))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN45=0,0,(BO45-BN45)/BN45))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO45=0,0,(BP45-BO45)/BO45))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP45=0,0,(BQ45-BP45)/BP45))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ45=0,0,(BR45-BQ45)/BQ45))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR45=0,0,(BS45-BR45)/BR45))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS45=0,0,(BT45-BS45)/BS45))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT45=0,0,(BU45-BT45)/BT45))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU45=0,0,(BV45-BU45)/BU45))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV45=0,0,(BW45-BV45)/BV45))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW45=0,0,(BX45-BW45)/BW45))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX45=0,0,(BY45-BX45)/BX45))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY45=0,0,(BZ45-BY45)/BY45))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ45=0,0,(CA45-BZ45)/BZ45))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA45=0,0,(CB45-CA45)/CA45))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB45=0,0,(CC45-CB45)/CB45))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC45=0,0,(CD45-CC45)/CC45))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD45=0,0,(CE45-CD45)/CD45))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE45=0,0,(CF45-CE45)/CE45))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF45=0,0,(CG45-CF45)/CF45))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG45=0,0,(CH45-CG45)/CG45))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH45=0,0,(CI45-CH45)/CH45))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI45=0,0,(CJ45-CI45)/CI45))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ45=0,0,(CK45-CJ45)/CJ45))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK45=0,0,(CL45-CK45)/CK45))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL45=0,0,(CM45-CL45)/CL45))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM45=0,0,(CN45-CM45)/CM45))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN45=0,0,(CO45-CN45)/CN45))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO45=0,0,(CP45-CO45)/CO45))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP45=0,0,(CQ45-CP45)/CP45))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ45=0,0,(CR45-CQ45)/CQ45))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR45=0,0,(CS45-CR45)/CR45))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS45=0,0,(CT45-CS45)/CS45))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT45=0,0,(CU45-CT45)/CT45))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K47)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K47)))","v":"Формат магазинов \"в ТЦ\""},null,{"$f":"MAX(K$40:K46)+1","v":2},null,null,null,null,null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X42=0,0,X45/X42)","v":0.36548092299307389},null,null,{"$f":"IF(AA42=0,0,AA45/AA42)","v":-5.8739685331713751},{"$f":"IF(AB42=0,0,AB45/AB42)","v":0.10823935795176999},{"$f":"IF(AC42=0,0,AC45/AC42)","v":0.33333852714017725},0.38037669845943606,0.39887712963579586,0.4083425766680317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM42=0,0,CM45/CM42)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I47","v":"Формат магазинов \"в ТЦ\""},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"*",3000,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,{"$f":"SUM($Z48:$CV48)","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$161)","v":-28803530.234813754},{"$f":"IF(AB$11=\"\",0,PL!AB$161)","v":-17342649.744130127},{"$f":"IF(AC$11=\"\",0,PL!AC$161)","v":35922685.640806377},{"$f":"IF(AD$11=\"\",0,PL!AD$161)","v":82566995.969875544},{"$f":"IF(AE$11=\"\",0,PL!AE$161)","v":127657590.44234905},{"$f":"IF(AF$11=\"\",0,PL!AF$161)","v":170320259.75918528},{"$f":"IF(AG$11=\"\",0,PL!AG$161)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$161)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$161)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$161)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$161)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$161)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$161)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$161)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$161)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$161)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$161)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$161)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$161)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$161)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$161)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$161)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$161)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$161)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$161)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$161)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$161)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$161)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$161)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$161)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$161)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$161)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$161)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$161)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$161)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$161)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$161)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$161)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$161)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$161)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$161)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$161)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$161)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$161)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$161)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$161)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$161)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$161)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$161)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$161)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$161)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$161)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$161)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$161)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$161)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$161)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$161)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$161)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$161)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$161)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$161)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$161)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$161)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$161)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$161)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$161)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$161)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$161)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$161)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$161)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$161)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$161)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$161)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I47","v":"Формат магазинов \"в ТЦ\""},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"*",1200,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z48=0,0,(AA48-Z48)/Z48))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA48=0,0,(AB48-AA48)/AA48))","v":-0.39789846582177929},{"$f":"IF(AC$11=\"\",0,IF(AB48=0,0,(AC48-AB48)/AB48))","v":-3.0713493134441543},{"$f":"IF(AD$11=\"\",0,IF(AC48=0,0,(AD48-AC48)/AC48))","v":1.2984638953632008},{"$f":"IF(AE$11=\"\",0,IF(AD48=0,0,(AE48-AD48)/AD48))","v":0.54610918010054221},{"$f":"IF(AF$11=\"\",0,IF(AE48=0,0,(AF48-AE48)/AE48))","v":0.33419610356896845},{"$f":"IF(AG$11=\"\",0,IF(AF48=0,0,(AG48-AF48)/AF48))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG48=0,0,(AH48-AG48)/AG48))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH48=0,0,(AI48-AH48)/AH48))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI48=0,0,(AJ48-AI48)/AI48))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ48=0,0,(AK48-AJ48)/AJ48))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK48=0,0,(AL48-AK48)/AK48))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL48=0,0,(AM48-AL48)/AL48))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM48=0,0,(AN48-AM48)/AM48))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN48=0,0,(AO48-AN48)/AN48))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO48=0,0,(AP48-AO48)/AO48))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP48=0,0,(AQ48-AP48)/AP48))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ48=0,0,(AR48-AQ48)/AQ48))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR48=0,0,(AS48-AR48)/AR48))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS48=0,0,(AT48-AS48)/AS48))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT48=0,0,(AU48-AT48)/AT48))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU48=0,0,(AV48-AU48)/AU48))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV48=0,0,(AW48-AV48)/AV48))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW48=0,0,(AX48-AW48)/AW48))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX48=0,0,(AY48-AX48)/AX48))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY48=0,0,(AZ48-AY48)/AY48))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ48=0,0,(BA48-AZ48)/AZ48))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA48=0,0,(BB48-BA48)/BA48))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB48=0,0,(BC48-BB48)/BB48))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC48=0,0,(BD48-BC48)/BC48))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD48=0,0,(BE48-BD48)/BD48))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE48=0,0,(BF48-BE48)/BE48))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF48=0,0,(BG48-BF48)/BF48))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG48=0,0,(BH48-BG48)/BG48))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH48=0,0,(BI48-BH48)/BH48))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI48=0,0,(BJ48-BI48)/BI48))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ48=0,0,(BK48-BJ48)/BJ48))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK48=0,0,(BL48-BK48)/BK48))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL48=0,0,(BM48-BL48)/BL48))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM48=0,0,(BN48-BM48)/BM48))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN48=0,0,(BO48-BN48)/BN48))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO48=0,0,(BP48-BO48)/BO48))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP48=0,0,(BQ48-BP48)/BP48))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ48=0,0,(BR48-BQ48)/BQ48))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR48=0,0,(BS48-BR48)/BR48))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS48=0,0,(BT48-BS48)/BS48))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT48=0,0,(BU48-BT48)/BT48))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU48=0,0,(BV48-BU48)/BU48))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV48=0,0,(BW48-BV48)/BV48))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW48=0,0,(BX48-BW48)/BW48))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX48=0,0,(BY48-BX48)/BX48))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY48=0,0,(BZ48-BY48)/BY48))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ48=0,0,(CA48-BZ48)/BZ48))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA48=0,0,(CB48-CA48)/CA48))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB48=0,0,(CC48-CB48)/CB48))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC48=0,0,(CD48-CC48)/CC48))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD48=0,0,(CE48-CD48)/CD48))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE48=0,0,(CF48-CE48)/CE48))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF48=0,0,(CG48-CF48)/CF48))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG48=0,0,(CH48-CG48)/CG48))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH48=0,0,(CI48-CH48)/CH48))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI48=0,0,(CJ48-CI48)/CI48))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ48=0,0,(CK48-CJ48)/CJ48))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK48=0,0,(CL48-CK48)/CK48))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL48=0,0,(CM48-CL48)/CL48))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM48=0,0,(CN48-CM48)/CM48))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN48=0,0,(CO48-CN48)/CN48))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO48=0,0,(CP48-CO48)/CO48))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP48=0,0,(CQ48-CP48)/CP48))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ48=0,0,(CR48-CQ48)/CQ48))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR48=0,0,(CS48-CR48)/CR48))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS48=0,0,(CT48-CS48)/CS48))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT48=0,0,(CU48-CT48)/CT48))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I47","v":"Формат магазинов \"в ТЦ\""},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"Mrkting!$M$89","v":"руб./шт"},null,null,"*",700,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X42=0,0,X48/X42)","v":0.21447294283000481},null,null,{"$f":"IF(AA42=0,0,AA48/AA42)","v":-7.9438922834548302},-0.24956874282308522,0.17066404394223955,0.23060625767212278,0.26418564145276757,0.28301863625756107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM42=0,0,CM48/CM42)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H41","v":"Базовый прайс-лист продукции"},{"$f":"I47","v":"Формат магазинов \"в ТЦ\""},{"$f":"Mrkting!$I$94","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.02,null,null,null,null,{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,{"$f":"SUM($Z51:$CV51)","v":208288699.62620762},null,null,{"$f":"IF(AA$11=\"\",0,InvAn!AA$21)","v":-110468795.90736695},{"$f":"IF(AB$11=\"\",0,InvAn!AB$21)","v":-89100015.856654719},{"$f":"IF(AC$11=\"\",0,InvAn!AC$21)","v":22605393.250765461},{"$f":"IF(AD$11=\"\",0,InvAn!AD$21)","v":70830052.788723797},{"$f":"IF(AE$11=\"\",0,InvAn!AE$21)","v":108506754.83645326},{"$f":"IF(AF$11=\"\",0,InvAn!AF$21)","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,InvAn!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,InvAn!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,InvAn!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,InvAn!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,InvAn!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,InvAn!AL$21)","v":0},{"$f":"IF(AM$11=\"\",0,InvAn!AM$21)","v":0},{"$f":"IF(AN$11=\"\",0,InvAn!AN$21)","v":0},{"$f":"IF(AO$11=\"\",0,InvAn!AO$21)","v":0},{"$f":"IF(AP$11=\"\",0,InvAn!AP$21)","v":0},{"$f":"IF(AQ$11=\"\",0,InvAn!AQ$21)","v":0},{"$f":"IF(AR$11=\"\",0,InvAn!AR$21)","v":0},{"$f":"IF(AS$11=\"\",0,InvAn!AS$21)","v":0},{"$f":"IF(AT$11=\"\",0,InvAn!AT$21)","v":0},{"$f":"IF(AU$11=\"\",0,InvAn!AU$21)","v":0},{"$f":"IF(AV$11=\"\",0,InvAn!AV$21)","v":0},{"$f":"IF(AW$11=\"\",0,InvAn!AW$21)","v":0},{"$f":"IF(AX$11=\"\",0,InvAn!AX$21)","v":0},{"$f":"IF(AY$11=\"\",0,InvAn!AY$21)","v":0},{"$f":"IF(AZ$11=\"\",0,InvAn!AZ$21)","v":0},{"$f":"IF(BA$11=\"\",0,InvAn!BA$21)","v":0},{"$f":"IF(BB$11=\"\",0,InvAn!BB$21)","v":0},{"$f":"IF(BC$11=\"\",0,InvAn!BC$21)","v":0},{"$f":"IF(BD$11=\"\",0,InvAn!BD$21)","v":0},{"$f":"IF(BE$11=\"\",0,InvAn!BE$21)","v":0},{"$f":"IF(BF$11=\"\",0,InvAn!BF$21)","v":0},{"$f":"IF(BG$11=\"\",0,InvAn!BG$21)","v":0},{"$f":"IF(BH$11=\"\",0,InvAn!BH$21)","v":0},{"$f":"IF(BI$11=\"\",0,InvAn!BI$21)","v":0},{"$f":"IF(BJ$11=\"\",0,InvAn!BJ$21)","v":0},{"$f":"IF(BK$11=\"\",0,InvAn!BK$21)","v":0},{"$f":"IF(BL$11=\"\",0,InvAn!BL$21)","v":0},{"$f":"IF(BM$11=\"\",0,InvAn!BM$21)","v":0},{"$f":"IF(BN$11=\"\",0,InvAn!BN$21)","v":0},{"$f":"IF(BO$11=\"\",0,InvAn!BO$21)","v":0},{"$f":"IF(BP$11=\"\",0,InvAn!BP$21)","v":0},{"$f":"IF(BQ$11=\"\",0,InvAn!BQ$21)","v":0},{"$f":"IF(BR$11=\"\",0,InvAn!BR$21)","v":0},{"$f":"IF(BS$11=\"\",0,InvAn!BS$21)","v":0},{"$f":"IF(BT$11=\"\",0,InvAn!BT$21)","v":0},{"$f":"IF(BU$11=\"\",0,InvAn!BU$21)","v":0},{"$f":"IF(BV$11=\"\",0,InvAn!BV$21)","v":0},{"$f":"IF(BW$11=\"\",0,InvAn!BW$21)","v":0},{"$f":"IF(BX$11=\"\",0,InvAn!BX$21)","v":0},{"$f":"IF(BY$11=\"\",0,InvAn!BY$21)","v":0},{"$f":"IF(BZ$11=\"\",0,InvAn!BZ$21)","v":0},{"$f":"IF(CA$11=\"\",0,InvAn!CA$21)","v":0},{"$f":"IF(CB$11=\"\",0,InvAn!CB$21)","v":0},{"$f":"IF(CC$11=\"\",0,InvAn!CC$21)","v":0},{"$f":"IF(CD$11=\"\",0,InvAn!CD$21)","v":0},{"$f":"IF(CE$11=\"\",0,InvAn!CE$21)","v":0},{"$f":"IF(CF$11=\"\",0,InvAn!CF$21)","v":0},{"$f":"IF(CG$11=\"\",0,InvAn!CG$21)","v":0},{"$f":"IF(CH$11=\"\",0,InvAn!CH$21)","v":0},{"$f":"IF(CI$11=\"\",0,InvAn!CI$21)","v":0},{"$f":"IF(CJ$11=\"\",0,InvAn!CJ$21)","v":0},{"$f":"IF(CK$11=\"\",0,InvAn!CK$21)","v":0},{"$f":"IF(CL$11=\"\",0,InvAn!CL$21)","v":0},{"$f":"IF(CM$11=\"\",0,InvAn!CM$21)","v":0},{"$f":"IF(CN$11=\"\",0,InvAn!CN$21)","v":0},{"$f":"IF(CO$11=\"\",0,InvAn!CO$21)","v":0},{"$f":"IF(CP$11=\"\",0,InvAn!CP$21)","v":0},{"$f":"IF(CQ$11=\"\",0,InvAn!CQ$21)","v":0},{"$f":"IF(CR$11=\"\",0,InvAn!CR$21)","v":0},{"$f":"IF(CS$11=\"\",0,InvAn!CS$21)","v":0},{"$f":"IF(CT$11=\"\",0,InvAn!CT$21)","v":0},{"$f":"IF(CU$11=\"\",0,InvAn!CU$21)","v":0}]

{"sheet":"PLd","index":18,"n_rows":165,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I43\")","v":"PLd"},null,null,{"$f":"INDIRECT(\"START!K43\")","v":"Детализированный отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99215)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99215)","v":0},{"$f":"SUM(T$15:T$99215)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":1726657670.4120471},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AF$12))","v":13403.519849999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AG$12))","v":48521.185948200007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AH$12))","v":110324.08022328001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AI$12))","v":401035.99601627997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AJ$12))","v":672791.33492532},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AK$12))","v":939173.88148883998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AL$12))","v":1440621.20007936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AM$12))","v":2166506.9639513283},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AN$12))","v":2997633.7533653281},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AO$12))","v":3828334.0069790641},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AP$12))","v":4491994.9982551197},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AQ$12))","v":4529988.1698424928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AR$12))","v":5932958.2166048763},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AS$12))","v":4897111.6225700201},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AT$12))","v":4631832.1254032608},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AU$12))","v":7425360.6414872445},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AV$12))","v":9168991.8003515694},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AW$12))","v":9189378.9843285196},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AX$12))","v":10230380.752552051},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AY$12))","v":12336756.995395849},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AZ$12))","v":14286965.135303047},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BA$12))","v":15954659.323579289},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BB$12))","v":16366846.875497814},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BC$12))","v":14818410.69230677},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BD$12))","v":17059804.794187155},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BE$12))","v":15836209.334146898},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BF$12))","v":13783640.910199774},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BG$12))","v":20505111.981878582},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BH$12))","v":23883221.935016386},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BI$12))","v":22301975.728906929},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BJ$12))","v":23354117.145691629},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BK$12))","v":26787689.20273206},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BL$12))","v":29461738.074397158},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BM$12))","v":31164149.124568846},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BN$12))","v":30488120.461356666},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BO$12))","v":26392778.24283066},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BP$12))","v":29015200.31817602},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BQ$12))","v":26255782.228620719},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BR$12))","v":22039992.85667916},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BS$12))","v":31985217.328679405},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BT$12))","v":36588272.080845118},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BU$12))","v":33536306.395910744},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BV$12))","v":34327925.641403057},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BW$12))","v":38403635.540382564},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BX$12))","v":41614554.591083482},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BY$12))","v":43468500.105710201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BZ$12))","v":42074925.265936092},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CA$12))","v":36191317.649498835},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CB$12))","v":39341562.535016246},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CC$12))","v":35499919.864348486},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CD$12))","v":29355766.86765448},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CE$12))","v":42188885.808233924},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CF$12))","v":47774637.332481042},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CG$12))","v":43371848.817923121},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CH$12))","v":43926136.235781543},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CI$12))","v":49067904.527400829},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CJ$12))","v":53031486.043605752},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CK$12))","v":55327702.267326422},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CL$12))","v":53299941.030065171},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CM$12))","v":45457013.688106708},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CN$12))","v":48960454.178051516},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CO$12))","v":43870954.97077772},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CP$12))","v":36111024.79604464},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CQ$12))","v":51801533.835943766},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CR$12))","v":58444022.292398028},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CS$12))","v":52852114.663856186},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CT$12))","v":53574591.461888678},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1262566990.0651839},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AF$12))","v":8396.4562499999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AG$12))","v":34212.113355000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AH$12))","v":78263.739476999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AI$12))","v":292703.02765199996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AJ$12))","v":490109.26677300001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AK$12))","v":687031.66772100003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AL$12))","v":1051897.621509},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AM$12))","v":1585391.1150042},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AN$12))","v":2199169.5571691999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AO$12))","v":2821199.9176746001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AP$12))","v":3317103.6079828497},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AQ$12))","v":3352205.1873397501},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AR$12))","v":4400111.5712505002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AS$12))","v":3627672.92902917},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AT$12))","v":3428242.086135888},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AU$12))","v":5492136.8994588181},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AV$12))","v":6774103.50707475},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AW$12))","v":6780400.4977991097},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AX$12))","v":7541948.7678981591},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AY$12))","v":9087732.5477659795},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AZ$12))","v":10516294.83547518},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BA$12))","v":11735452.062181717},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BB$12))","v":12033110.174002152},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BC$12))","v":10893467.952788424},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BD$12))","v":12542867.823369445},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BE$12))","v":11644701.894985896},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BF$12))","v":10139148.423386976},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BG$12))","v":15076527.452250717},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BH$12))","v":17561956.948043991},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BI$12))","v":16394237.360699259},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BJ$12))","v":17156416.414903715},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BK$12))","v":19663951.87184206},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BL$12))","v":21624636.924924757},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BM$12))","v":22874369.239234082},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BN$12))","v":22368071.348312039},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BO$12))","v":19356025.574477423},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BP$12))","v":21262021.89452},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BQ$12))","v":19238594.551060572},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BR$12))","v":16148065.738984993},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BS$12))","v":23431346.771142073},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BT$12))","v":26793311.593935803},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BU$12))","v":24541797.487672873},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BV$12))","v":25108408.216738578},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BW$12))","v":28092263.197305091},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BX$12))","v":30442180.344425455},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BY$12))","v":31794833.030348781},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BZ$12))","v":30767641.833654284},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CA$12))","v":26449421.928477339},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CB$12))","v":28737884.586265121},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CC$12))","v":25920811.571021412},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CD$12))","v":21434982.68253452},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CE$12))","v":30809485.311829913},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CF$12))","v":34883512.891381226},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CG$12))","v":31663556.027183808},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CH$12))","v":32059761.606666174},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CI$12))","v":35795142.354273766},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CJ$12))","v":38668917.775324956},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CK$12))","v":40329571.360158771},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CL$12))","v":38847685.766643174},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CM$12))","v":33129336.64595395},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CN$12))","v":35683098.511577152},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CO$12))","v":31968372.61933874},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CP$12))","v":26296034.677713014},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CQ$12))","v":37712474.083969213},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CR$12))","v":42529176.456140079},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CS$12))","v":38440684.160501227},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CT$12))","v":38955346.003244422},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":417806686.37221843},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AF$12))","v":4823.28},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AG$12))","v":13213.142712000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AH$12))","v":29513.405413799999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AI$12))","v":98152.944733800003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AJ$12))","v":165679.48552320001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AK$12))","v":228043.40462639998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AL$12))","v":351978.10653059999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AM$12))","v":525345.83118467999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AN$12))","v":720567.77406768012},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AO$12))","v":906229.14684984018},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AP$12))","v":1055513.02562937},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AQ$12))","v":1056400.5628826101},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AR$12))","v":1372773.2407210802},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AS$12))","v":1137628.2238241581},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AT$12))","v":1078983.925270891},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AU$12))","v":1733888.887325773},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AV$12))","v":2149208.0132786999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AW$12))","v":2163336.1120320843},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AX$12))","v":2415708.0314181536},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AY$12))","v":2920355.9103348549},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AZ$12))","v":3390381.6250101859},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BA$12))","v":3795484.7777742492},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BB$12))","v":3898992.9541488267},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BC$12))","v":3530799.4955710089},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BD$12))","v":4062984.4129273994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BE$12))","v":3769455.3028236306},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BF$12))","v":3275931.8610980939},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BG$12))","v":4881087.4635921856},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BH$12))","v":5682367.5667679682},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BI$12))","v":5310706.6970629683},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BJ$12))","v":5573794.8875207352},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BK$12))","v":6408576.9320478328},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BL$12))","v":7049599.9455953427},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BM$12))","v":7456753.3040289059},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BN$12))","v":7304989.1558215441},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BO$12))","v":6330844.9038746702},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BP$12))","v":6979120.142804944},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BQ$12))","v":6316124.6061182041},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BR$12))","v":5302355.1915153302},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BS$12))","v":7698644.2356242212},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BT$12))","v":8816315.0515570007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BU$12))","v":8097928.1969046937},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BV$12))","v":8303244.4669810329},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BW$12))","v":9284287.893167045},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BX$12))","v":10057585.907155989},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BY$12))","v":10509627.92701735},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BZ$12))","v":10179761.953066848},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CA$12))","v":8772285.9715570081},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CB$12))","v":9551276.9789457787},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CC$12))","v":8629718.1784249917},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CD$12))","v":7134030.7045148127},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CE$12))","v":10248241.890006855},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CF$12))","v":11608880.755258126},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CG$12))","v":10542921.577971345},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CH$12))","v":10687098.686165798},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CI$12))","v":11955334.411830174},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CJ$12))","v":12938680.014013959},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CK$12))","v":13514192.955220578},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CL$12))","v":13019953.320407288},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CM$12))","v":11103359.424632434},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CN$12))","v":11958627.16914629},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CO$12))","v":10719679.788613318},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CP$12))","v":8840415.0629820004},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CQ$12))","v":12692124.44371195},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CR$12))","v":14337551.587537838},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CS$12))","v":12983828.405968491},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CT$12))","v":13173395.73337158},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":46283993.974644564},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AF$12))","v":183.78359999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AG$12))","v":1095.9298812000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AH$12))","v":2546.9353324799999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AI$12))","v":10180.02363048},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AJ$12))","v":17002.582629119999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AK$12))","v":24098.809141440004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AL$12))","v":36745.472039760003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AM$12))","v":55770.017762447984},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AN$12))","v":77896.422128447972},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AO$12))","v":100904.94245462398},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AP$12))","v":119378.36464289998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AQ$12))","v":121382.41962013199},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AR$12))","v":160073.40463329596},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AS$12))","v":131810.46971669278},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AT$12))","v":124606.1139964819},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AU$12))","v":199334.8547026531},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AV$12))","v":245680.27999811995},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AW$12))","v":245642.37449732635},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AX$12))","v":272723.95323573839},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AY$12))","v":328668.53729501396},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AZ$12))","v":380288.67481768201},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BA$12))","v":423722.48362332128},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BB$12))","v":434743.74734683486},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BC$12))","v":394143.24394733703},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BD$12))","v":453952.55789031071},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BE$12))","v":422052.13633737207},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BF$12))","v":368560.62571470469},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BG$12))","v":547497.06603568071},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BH$12))","v":638897.42020442733},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BI$12))","v":597031.67114470317},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BJ$12))","v":623905.84326718061},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BK$12))","v":715160.39884216548},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BL$12))","v":787501.20387705648},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BM$12))","v":833026.58130585682},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BN$12))","v":815059.95722308347},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BO$12))","v":705907.76447856915},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BP$12))","v":774058.28085107892},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BQ$12))","v":701063.07144194387},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BR$12))","v":589571.92617883964},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BS$12))","v":855226.32191311265},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BT$12))","v":978645.43535231147},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BU$12))","v":896580.71133317647},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BV$12))","v":916272.957683446},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BW$12))","v":1027084.449910433},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BX$12))","v":1114788.3395020349},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BY$12))","v":1164039.1483440679},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BZ$12))","v":1127521.47921496},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CA$12))","v":969609.74946449162},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CB$12))","v":1052400.9698053482},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CC$12))","v":949390.1149020812},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CD$12))","v":786753.48060514801},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CE$12))","v":1131158.6063971585},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CF$12))","v":1282243.6858416889},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CG$12))","v":1165371.2127679638},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CH$12))","v":1179275.9429495733},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CI$12))","v":1317427.7612968895},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CJ$12))","v":1423888.2542668339},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CK$12))","v":1483937.9519470716},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CL$12))","v":1432301.9430147111},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CM$12))","v":1224317.6175203256},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CN$12))","v":1318728.4973280695},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CO$12))","v":1182902.562825667},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CP$12))","v":974575.05534962448},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CQ$12))","v":1396935.3082625999},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CR$12))","v":1577294.2487201064},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CS$12))","v":1427602.0973864738},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CT$12))","v":1445849.7252726753},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Repd!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":625625413.97178936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AF$12))","v":5426.1624375000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AG$12))","v":17007.070259375003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AH$12))","v":38098.72258500001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AI$12))","v":134855.83456812499},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AJ$12))","v":227778.55183899999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AK$12))","v":318047.04933300003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AL$12))","v":489165.24012074998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AM$12))","v":726417.17065874999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AN$12))","v":994787.39184112498},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AO$12))","v":1270478.7910899371},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AP$12))","v":1499680.0194223234},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AQ$12))","v":1527756.8339045474},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AR$12))","v":1994285.1264033115},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AS$12))","v":1804498.9378598125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AT$12))","v":1718490.7774142497},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AU$12))","v":2575654.8125540623},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AV$12))","v":3175037.7554543936},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AW$12))","v":3203745.9497343386},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AX$12))","v":3574777.4757653452},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AY$12))","v":4277152.9590901742},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AZ$12))","v":4922257.9969423311},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BA$12))","v":5531345.9151085261},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BB$12))","v":5756852.3456581049},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BC$12))","v":5368115.6716548679},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BD$12))","v":6132477.5346562807},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BE$12))","v":5915952.5578766884},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BF$12))","v":5309378.1052819863},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BG$12))","v":7281783.3148546126},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BH$12))","v":8393968.3903912455},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BI$12))","v":8010884.8089834293},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BJ$12))","v":8331629.0334807718},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BK$12))","v":9343868.7483033016},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BL$12))","v":10200674.350920593},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BM$12))","v":10845825.151164813},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BN$12))","v":10814481.649813619},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BO$12))","v":9754961.0908588544},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BP$12))","v":10599579.572587717},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BQ$12))","v":9895743.095676301},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BR$12))","v":8661549.8200956322},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BS$12))","v":11501776.670110261},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BT$12))","v":12960540.851912502},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BU$12))","v":12197315.959254676},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BV$12))","v":12431019.885672402},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BW$12))","v":13522044.78143351},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BX$12))","v":14495046.943709407},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BY$12))","v":15219646.931845896},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BZ$12))","v":14999682.692218874},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CA$12))","v":13457440.946691701},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CB$12))","v":14471561.544959657},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CC$12))","v":13454895.822980708},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CD$12))","v":11642276.629705636},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CE$12))","v":15295051.462095806},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CF$12))","v":17046809.430950783},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CG$12))","v":15914315.148923589},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CH$12))","v":16085021.127733316},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CI$12))","v":17438725.957707614},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CJ$12))","v":18583368.289967954},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CK$12))","v":19496861.109391667},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CL$12))","v":19170054.148087732},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CM$12))","v":17076578.497458443},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CN$12))","v":18134070.350774873},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CO$12))","v":16673744.936675839},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CP$12))","v":14373969.387049029},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CQ$12))","v":18907608.652181264},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CR$12))","v":21037098.340020467},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CS$12))","v":19584944.282034423},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CT$12))","v":19809471.403596673},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":321953212.85805035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AF$12))","v":2151.0923437500001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AG$12))","v":8111.4259296875016},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AH$12))","v":18381.574575000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AI$12))","v":69092.845751562505},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AJ$12))","v":115652.58693625001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AK$12))","v":162164.83460625005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AL$12))","v":248618.87611312504},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AM$12))","v":370885.68080812506},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AN$12))","v":510377.1749540625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AO$12))","v":660974.39438034361},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AP$12))","v":781986.88767261547},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AQ$12))","v":794641.90176000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AR$12))","v":1043449.6994022282},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AS$12))","v":942607.25684649998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AT$12))","v":896921.6452861001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AU$12))","v":1351703.3744938499},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AV$12))","v":1659116.1875014997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AW$12))","v":1662463.0708353496},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AX$12))","v":1853759.4393297874},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AY$12))","v":2215899.51633057},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AZ$12))","v":2547121.73216032},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BA$12))","v":2872708.9384978041},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BB$12))","v":2985648.0470422949},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BC$12))","v":2770669.815924441},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BD$12))","v":3168495.5977081372},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BE$12))","v":3056312.7083402234},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BF$12))","v":2745026.5649453825},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BG$12))","v":3785694.6395887621},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BH$12))","v":4358860.023301865},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BI$12))","v":4138505.7491914136},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BJ$12))","v":4302762.5144502996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BK$12))","v":4820895.5258502476},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BL$12))","v":5263339.3027568432},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BM$12))","v":5623452.2934511323},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BN$12))","v":5599812.2948469054},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BO$12))","v":5024156.0579880271},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BP$12))","v":5456070.2033258732},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BQ$12))","v":5092221.6307952255},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BR$12))","v":4457875.947113541},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BS$12))","v":5953299.3515317058},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BT$12))","v":6697232.3698084485},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BU$12))","v":6266668.7596005397},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BV$12))","v":6386552.8499864014},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BW$12))","v":6949617.7770010466},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BX$12))","v":7450654.8965197327},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BY$12))","v":7859097.9123999225},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BZ$12))","v":7739944.6965832952},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CA$12))","v":6904791.5607104404},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CB$12))","v":7423837.2575843697},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CC$12))","v":6896802.2740108687},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CD$12))","v":5969698.4384418912},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CE$12))","v":7889361.3094585324},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CF$12))","v":8781773.8356003426},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CG$12))","v":8156430.5500875684},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CH$12))","v":8246635.5528664952},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CI$12))","v":8936244.9078176282},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CJ$12))","v":9517727.2219014745},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CK$12))","v":10028572.318536717},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CL$12))","v":9855975.3570364453},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CM$12))","v":8736993.1372360997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CN$12))","v":9287221.0647013541},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CO$12))","v":8541119.0618851464},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CP$12))","v":7360685.6187457945},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CQ$12))","v":9732460.8055917285},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CR$12))","v":10809854.215126961},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CS$12))","v":10008730.287399724},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CT$12))","v":10126640.41674432},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":211958272.87466523},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AF$12))","v":1466.3249999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AG$12))","v":5547.5962500000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AH$12))","v":12581.068500000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AI$12))","v":47566.605450000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AJ$12))","v":80052.435330000008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AK$12))","v":111875.48631000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AL$12))","v":171437.98486500001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AM$12))","v":254686.53388499998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AN$12))","v":349832.04794999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AO$12))","v":455416.2102892499},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AP$12))","v":541221.65745322488},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AQ$12))","v":545830.74970357493},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AR$12))","v":715729.35704759997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AS$12))","v":585729.54714749998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AT$12))","v":545994.46063049999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AU$12))","v":891128.20707224996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AV$12))","v":1110923.0900039999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AW$12))","v":1111380.8879806497},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AX$12))","v":1236703.0840885874},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AY$12))","v":1473079.4393655376},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AZ$12))","v":1688053.7392341001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BA$12))","v":1914008.3235726126},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BB$12))","v":1988395.0775021804},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BC$12))","v":1798124.0905512916},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BD$12))","v":2070253.0181110138},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BE$12))","v":1907110.8340577525},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BF$12))","v":1636687.2802607142},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BG$12))","v":2478052.6803007792},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BH$12))","v":2917305.0930574294},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BI$12))","v":2720605.5543190958},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BJ$12))","v":2847950.2927319133},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BK$12))","v":3227758.484383821},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BL$12))","v":3512916.1531358385},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BM$12))","v":3772668.0123288389},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BN$12))","v":3739513.7789234631},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BO$12))","v":3232820.7048585615},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BP$12))","v":3552487.648282819},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BQ$12))","v":3190499.7063237936},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BR$12))","v":2639526.3282364043},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BS$12))","v":3898395.1115432614},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BT$12))","v":4507276.1385063957},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BU$12))","v":4125111.018510717},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BV$12))","v":4221335.0122537296},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BW$12))","v":4669319.748496023},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BX$12))","v":5006434.3489757851},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BY$12))","v":5307968.8288954338},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BZ$12))","v":5207173.4010971589},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CA$12))","v":4472506.9444727581},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CB$12))","v":4860555.6829274399},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CC$12))","v":4352424.2093342654},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CD$12))","v":3547217.1065158858},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CE$12))","v":5188693.9630998578},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CF$12))","v":5939833.1421852531},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CG$12))","v":5385837.0691850726},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CH$12))","v":5453893.092493047},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CI$12))","v":6021436.5961035294},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CJ$12))","v":6438054.2520406647},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CK$12))","v":6817457.926932808},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CL$12))","v":6659131.7383474642},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CM$12))","v":5675248.9980866332},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CN$12))","v":6112688.6995592294},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CO$12))","v":5437592.4449826544},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CP$12))","v":4412383.0262147589},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CQ$12))","v":6441408.4573789798},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CR$12))","v":7348284.8816320365},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CS$12))","v":6638959.5522167897},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CT$12))","v":6728731.9081824617},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":29946556.787082225},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AF$12))","v":209.47500000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AG$12))","v":792.51375000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AH$12))","v":1797.2955000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AI$12))","v":6632.6767500000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AJ$12))","v":11102.973000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AK$12))","v":15811.675740000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AL$12))","v":24491.140695000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AM$12))","v":36383.790555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AN$12))","v":49976.006849999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AO$12))","v":63978.782175},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AP$12))","v":75065.417122500017},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AQ$12))","v":76804.535310300009},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AR$12))","v":102247.0510068},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AS$12))","v":83675.64959250002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AT$12))","v":77999.208661500001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AU$12))","v":124995.99123899998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AV$12))","v":154080.87239999999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AW$12))","v":156454.31045369999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AX$12))","v":176671.86915551251},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AY$12))","v":210439.91990936251},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AZ$12))","v":241150.53417629999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BA$12))","v":269196.11022202502},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BB$12))","v":275782.95110987249},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BC$12))","v":252835.031833808},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BD$12))","v":295750.43115871632},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BE$12))","v":272444.40486539324},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BF$12))","v":233812.46860867349},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BG$12))","v":347743.56106237648},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BH$12))","v":404619.29168618994},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BI$12))","v":382783.32227559143},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BJ$12))","v":406850.04181884474},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BK$12))","v":461108.35491197446},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BL$12))","v":501845.16473369132},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BM$12))","v":530845.91565678758},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BN$12))","v":518656.55740963412},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BO$12))","v":454378.49007626629},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BP$12))","v":507498.2354689741},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BQ$12))","v":455785.67233197053},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BR$12))","v":377075.18974805769},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BS$12))","v":547183.40236585378},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BT$12))","v":625142.32156815461},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BU$12))","v":580277.48942338419},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BV$12))","v":603047.85889338993},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BW$12))","v":667045.67835657473},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BX$12))","v":715204.90699654061},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BY$12))","v":747022.55714917555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BZ$12))","v":722215.45091500122},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CA$12))","v":628521.80409025901},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CB$12))","v":694365.0975610629},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CC$12))","v":621774.88704775227},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CD$12))","v":506745.30093084084},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CE$12))","v":728324.43238351191},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CF$12))","v":823832.61334053439},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CG$12))","v":757607.87954269082},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CH$12))","v":779127.58464186394},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CI$12))","v":860205.2280147901},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CJ$12))","v":919722.0360058092},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CK$12))","v":959369.97324105224},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CL$12))","v":923596.63499964832},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CM$12))","v":797594.54556887853},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CN$12))","v":873241.24279417587},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CO$12))","v":776798.92071180791},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CP$12))","v":630340.43231639417},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CQ$12))","v":904108.89879857656},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CR$12))","v":1019179.5952332921},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CS$12))","v":933939.71471524879},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CT$12))","v":961247.41545463738},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":1976382.2620699666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AF$12))","v":13.965000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AG$12))","v":52.834250000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AH$12))","v":119.81970000000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AI$12))","v":442.17845},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AJ$12))","v":740.19820000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AK$12))","v":1034.4474},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AL$12))","v":1585.1871000000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AM$12))","v":2397.6947399999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AN$12))","v":3331.7337899999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AO$12))","v":4265.2521450000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AP$12))","v":5004.3611415000014},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AQ$12))","v":5046.9787305000009},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AR$12))","v":6617.9321040000013},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AS$12))","v":5474.0313565000015},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AT$12))","v":5199.9472441000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AU$12))","v":8333.0660826000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AV$12))","v":10272.05816},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AW$12))","v":10276.291151000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AX$12))","v":11435.072437250001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AY$12))","v":13840.27203342},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AZ$12))","v":16076.702278419998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BA$12))","v":17946.407348134999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BB$12))","v":18385.5300739915},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BC$12))","v":16626.205183091002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BD$12))","v":19142.422728719503},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BE$12))","v":17818.1512483275},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BF$12))","v":15587.497907244897},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BG$12))","v":23182.904070825094},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BH$12))","v":26974.619445745993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BI$12))","v":25155.853484226496},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BJ$12))","v":26333.336040054677},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BK$12))","v":30313.591580409593},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BL$12))","v":33456.344315579423},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BM$12))","v":35389.727710452498},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BN$12))","v":34577.103827308943},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BO$12))","v":29892.008366699592},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BP$12))","v":32847.782231001562},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BQ$12))","v":29800.16899358614},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BR$12))","v":25138.345983203846},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BS$12))","v":36478.893491056915},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BT$12))","v":41676.154771210306},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BU$12))","v":38142.496703751422},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BV$12))","v":39032.22387659482},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BW$12))","v":43841.414431947989},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BX$12))","v":47680.327133102714},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BY$12))","v":49801.503809945039},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BZ$12))","v":48147.696727666749},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CA$12))","v":41354.664303955236},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CB$12))","v":44942.724761233854},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CC$12))","v":40650.166695741842},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CD$12))","v":33783.020062056057},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CE$12))","v":48554.962158900795},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CF$12))","v":54922.174222702299},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CG$12))","v":49799.695507952594},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CH$12))","v":50428.9698797323},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CI$12))","v":56541.642566154165},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CJ$12))","v":61314.802400387285},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CK$12))","v":63957.998216070147},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CL$12))","v":61573.108999976568},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CM$12))","v":52475.718891231008},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CN$12))","v":56520.468789267048},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CO$12))","v":50788.231463803422},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CP$12))","v":42022.695487759622},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CQ$12))","v":60273.926586571775},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CR$12))","v":67945.306348886137},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CS$12))","v":61386.588554940259},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CT$12))","v":62216.661194474909},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":60055385.334025383},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AF$12))","v":354.86718750000011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AG$12))","v":1321.9089843750003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AH$12))","v":2987.2237500000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AI$12))","v":11116.450078125001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AJ$12))","v":18274.600312500002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AK$12))","v":25725.557812500003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AL$12))","v":39311.20265625001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AM$12))","v":59552.047406250007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AN$12))","v":82490.297203124996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AO$12))","v":105626.26905468749},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AP$12))","v":123611.88611953125},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AQ$12))","v":128430.49078125002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AR$12))","v":168350.27634140628},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AS$12))","v":205944.63750000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AT$12))","v":205944.63750000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AU$12))","v":251727.777},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AV$12))","v":295261.666875},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AW$12))","v":295655.06249999994},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AX$12))","v":329961.08742187492},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AY$12))","v":398876.83463249996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AZ$12))","v":462954.42805499997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BA$12))","v":516583.15181156242},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BB$12))","v":540834.22181249992},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BC$12))","v":540834.22181249992},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BD$12))","v":602576.71208437497},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BE$12))","v":660722.5524375001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BF$12))","v":660722.5524375001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BG$12))","v":720550.38011906261},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BH$12))","v":776893.091625},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BI$12))","v":776893.091625},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BJ$12))","v":785868.341430375},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BK$12))","v":847473.14998003212},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BL$12))","v":934708.95428594912},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BM$12))","v":988114.33673465624},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BN$12))","v":1005434.5036049999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BO$12))","v":1005434.5036049999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BP$12))","v":1048643.4902639063},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BQ$12))","v":1089335.44857375},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BR$12))","v":1089335.44857375},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BS$12))","v":1131724.572408872},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BT$12))","v":1171644.4268943749},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BU$12))","v":1171644.4268943749},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BV$12))","v":1171644.4268943749},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BW$12))","v":1207239.1813203855},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BX$12))","v":1293334.8564725418},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BY$12))","v":1349465.4019579752},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BZ$12))","v":1355698.5752642062},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CA$12))","v":1355698.5752642062},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CB$12))","v":1403056.7325651022},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CC$12))","v":1447656.1622562376},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CD$12))","v":1447656.1622562376},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CE$12))","v":1479836.886012509},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CF$12))","v":1510143.004501425},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CG$12))","v":1510143.004501425},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CH$12))","v":1510143.004501425},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CI$12))","v":1536970.3393331948},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CJ$12))","v":1614335.4857343191},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CK$12))","v":1682912.6308821423},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CL$12))","v":1701287.5959148898},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CM$12))","v":1701287.5959148898},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CN$12))","v":1726746.6565836014},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CO$12))","v":1750722.6651745238},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CP$12))","v":1750722.6651745238},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CQ$12))","v":1789745.7867904622},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CR$12))","v":1826495.7168559579},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CS$12))","v":1826495.7168559579},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CT$12))","v":1826495.7168559579},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":18016615.600207619},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AF$12))","v":106.46015625000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AG$12))","v":396.57269531250006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AH$12))","v":896.16712500000017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AI$12))","v":3334.9350234375001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AJ$12))","v":5482.3800937500009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AK$12))","v":7717.6673437500003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AL$12))","v":11793.360796875002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AM$12))","v":17865.614221875003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AN$12))","v":24747.089160937499},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AO$12))","v":31687.880716406245},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AP$12))","v":37083.565835859372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AQ$12))","v":38529.147234375007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AR$12))","v":50505.082902421884},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AS$12))","v":61783.391250000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AT$12))","v":61783.391250000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AU$12))","v":75518.333100000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AV$12))","v":88578.500062499996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AW$12))","v":88696.518749999974},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AX$12))","v":98988.32622656248},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AY$12))","v":119663.05038974999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AZ$12))","v":138886.32841649998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BA$12))","v":154974.94554346873},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BB$12))","v":162250.26654374998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BC$12))","v":162250.26654374998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BD$12))","v":180773.01362531248},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BE$12))","v":198216.76573125002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BF$12))","v":198216.76573125002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BG$12))","v":216165.11403571878},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BH$12))","v":233067.92748749998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BI$12))","v":233067.92748749998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BJ$12))","v":235760.5024291125},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BK$12))","v":254241.94499400962},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BL$12))","v":280412.6862857847},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BM$12))","v":296434.30102039687},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BN$12))","v":301630.35108149995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BO$12))","v":301630.35108149995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BP$12))","v":314593.04707917187},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BQ$12))","v":326800.63457212498},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BR$12))","v":326800.63457212498},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BS$12))","v":339517.3717226616},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BT$12))","v":351493.32806831243},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BU$12))","v":351493.32806831243},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BV$12))","v":351493.32806831243},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BW$12))","v":362171.75439611566},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BX$12))","v":388000.45694176253},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BY$12))","v":404839.62058739254},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BZ$12))","v":406709.57257926185},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CA$12))","v":406709.57257926185},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CB$12))","v":420917.01976953063},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CC$12))","v":434296.84867687128},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CD$12))","v":434296.84867687128},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CE$12))","v":443951.06580375269},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CF$12))","v":453042.90135042748},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CG$12))","v":453042.90135042748},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CH$12))","v":453042.90135042748},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CI$12))","v":461091.10179995844},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CJ$12))","v":484300.64572029572},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CK$12))","v":504873.78926464269},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CL$12))","v":510386.27877446695},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CM$12))","v":510386.27877446695},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CN$12))","v":518023.9969750804},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CO$12))","v":525216.79955235717},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CP$12))","v":525216.79955235717},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CQ$12))","v":536923.73603713862},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CR$12))","v":547948.71505678736},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CS$12))","v":547948.71505678736},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CT$12))","v":547948.71505678736},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":288738141.70046115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AF$12))","v":3200.8528124999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AG$12))","v":8554.6031484375017},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AH$12))","v":18936.187790625001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AI$12))","v":62756.706923437494},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AJ$12))","v":107068.51523699999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AK$12))","v":148703.20414649998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AL$12))","v":229577.44872037496},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AM$12))","v":339060.83462212497},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AN$12))","v":461600.22155343753},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AO$12))","v":580117.53612515621},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AP$12))","v":682793.53571391187},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AQ$12))","v":697176.46358072991},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AR$12))","v":903643.78736154945},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AS$12))","v":815448.77666774997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AT$12))","v":776712.41663669981},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AU$12))","v":1161084.0527205749},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AV$12))","v":1439442.7005294003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AW$12))","v":1464217.8335654852},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AX$12))","v":1635378.2149780351},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AY$12))","v":1958666.8036125994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AZ$12))","v":2256985.9869340556},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BA$12))","v":2526881.8529181825},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BB$12))","v":2633763.4273143476},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BC$12))","v":2466278.8188130404},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BD$12))","v":2815403.6219419101},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BE$12))","v":2710741.752447682},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BF$12))","v":2425979.4499543221},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BG$12))","v":3319946.2615429116},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BH$12))","v":3835210.9363562581},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BI$12))","v":3678485.1111158505},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BJ$12))","v":3829137.5356662865},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BK$12))","v":4301781.8514158018},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BL$12))","v":4695141.4563415311},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BM$12))","v":4966195.0788628012},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BN$12))","v":4957918.2105113249},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BO$12))","v":4491663.7793880254},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BP$12))","v":4887402.568124081},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BQ$12))","v":4556937.8841738496},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BR$12))","v":3978559.49600199},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BS$12))","v":5272267.3035542704},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BT$12))","v":5958785.0546058221},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BU$12))","v":5638480.4598158961},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BV$12))","v":5748667.6604570383},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BW$12))","v":6255274.7202393431},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BX$12))","v":6704564.8415950723},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BY$12))","v":7005690.1518226769},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BZ$12))","v":6908080.2801547451},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CA$12))","v":6226637.2535825204},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CB$12))","v":6701712.5736009432},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CC$12))","v":6226955.707487965},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CD$12))","v":5372701.4852326689},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CE$12))","v":7041919.1794683533},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CF$12))","v":7868550.5303043723},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CG$12))","v":7379431.4291634206},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CH$12))","v":7457363.1632702118},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CI$12))","v":8096641.5250627985},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CJ$12))","v":8635240.6679635718},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CK$12))","v":9019569.9528942928},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CL$12))","v":8869396.2220462449},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CM$12))","v":7929087.7270956356},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CN$12))","v":8416457.1811048687},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CO$12))","v":7725596.7408980103},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CP$12))","v":6646161.7496691449},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CQ$12))","v":8729534.0741956532},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CR$12))","v":9742393.8134068009},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CS$12))","v":9114595.5156813916},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CT$12))","v":9217828.9598168153},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":126083442.98283283},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AF$12))","v":1455.3},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AG$12))","v":3892.9275000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AH$12))","v":8615.3760000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AI$12))","v":28547.788500000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AJ$12))","v":48888.766080000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AK$12))","v":68069.869559999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AL$12))","v":105092.01548999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AM$12))","v":154677.57921},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AN$12))","v":210089.81070000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AO$12))","v":264041.62784999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AP$12))","v":311763.24676035001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AQ$12))","v":315787.26643695001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AR$12))","v":410212.78604460001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AS$12))","v":337219.55709750002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AT$12))","v":315174.47415299999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AU$12))","v":506529.61717049999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AV$12))","v":636423.56887725007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AW$12))","v":649085.24699865014},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AX$12))","v":724905.88557502511},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AY$12))","v":865623.68995410006},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AZ$12))","v":994452.51530047506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BA$12))","v":1113399.1001133001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BB$12))","v":1158800.3091778809},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BC$12))","v":1063483.8653153484},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BD$12))","v":1223753.6636585568},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BE$12))","v":1126229.1637761202},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BF$12))","v":964169.31682867929},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BG$12))","v":1436699.2495777267},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BH$12))","v":1694139.8279593545},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BI$12))","v":1604946.2688794476},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BJ$12))","v":1684625.1931429759},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BK$12))","v":1913820.5984983097},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BL$12))","v":2082505.6532231835},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BM$12))","v":2202779.2139359564},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BN$12))","v":2185751.2783110184},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BO$12))","v":1920403.2280782459},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BP$12))","v":2117314.0878155078},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BQ$12))","v":1901276.0685260983},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BR$12))","v":1572117.6362331701},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BS$12))","v":2282652.5152485431},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BT$12))","v":2647938.895808598},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BU$12))","v":2465651.7280419739},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BV$12))","v":2528359.8910084777},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BW$12))","v":2793711.5174736697},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BX$12))","v":2992992.6472597807},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BY$12))","v":3127566.9645087933},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BZ$12))","v":3068582.9803189156},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CA$12))","v":2680769.875765617},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CB$12))","v":2919037.4141020114},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CC$12))","v":2617132.958668163},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CD$12))","v":2130972.0191732794},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CE$12))","v":3061142.8901007734},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CF$12))","v":3512029.1464027246},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CG$12))","v":3233668.6823387677},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CH$12))","v":3278020.075732877},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CI$12))","v":3623755.2369287005},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CJ$12))","v":3879270.8027243041},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CK$12))","v":4052026.4876049371},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CL$12))","v":3953494.1028550938},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CM$12))","v":3418359.1870295438},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CN$12))","v":3681661.2932256316},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CO$12))","v":3274593.8062646072},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CP$12))","v":2660281.2096302928},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CQ$12))","v":3819489.4194161724},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CR$12))","v":4369778.3414897136},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CS$12))","v":4012494.7574183424},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CT$12))","v":4071245.4979832177},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":94562582.237124562},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AF$12))","v":1091.4749999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AG$12))","v":2919.6956250000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AH$12))","v":6461.5319999999992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AI$12))","v":21410.841374999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AJ$12))","v":36666.574559999994},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AK$12))","v":51052.402169999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AL$12))","v":78819.0116175},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AM$12))","v":116008.1844075},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AN$12))","v":157567.35802499999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AO$12))","v":198031.22088750001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AP$12))","v":233822.43507026247},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AQ$12))","v":236840.44982771247},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AR$12))","v":307659.58953344997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AS$12))","v":252914.66782312497},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AT$12))","v":236380.85561474995},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AU$12))","v":379897.21287787496},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AV$12))","v":477317.67665793753},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AW$12))","v":486813.93524898752},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AX$12))","v":543679.41418126877},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AY$12))","v":649217.76746557502},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AZ$12))","v":745839.3864753563},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BA$12))","v":835049.32508497499},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BB$12))","v":869100.23188341048},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BC$12))","v":797612.89898651117},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BD$12))","v":917815.24774391728},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BE$12))","v":844671.8728320899},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BF$12))","v":723126.98762150947},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BG$12))","v":1077524.4371832949},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BH$12))","v":1270604.8709695155},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BI$12))","v":1203709.7016595856},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BJ$12))","v":1263468.894857232},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BK$12))","v":1435365.448873732},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BL$12))","v":1561879.2399173875},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BM$12))","v":1652084.4104519673},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BN$12))","v":1639313.4587332634},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BO$12))","v":1440302.4210586839},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BP$12))","v":1587985.5658616305},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BQ$12))","v":1425957.0513945736},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BR$12))","v":1179088.2271748774},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BS$12))","v":1711989.386436407},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BT$12))","v":1985954.1718564483},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BU$12))","v":1849238.7960314802},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BV$12))","v":1896269.9182563578},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BW$12))","v":2095283.6381052521},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BX$12))","v":2244744.4854448349},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BY$12))","v":2345675.2233815948},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BZ$12))","v":2301437.2352391863},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CA$12))","v":2010577.4068242123},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CB$12))","v":2189278.0605765083},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CC$12))","v":1962849.7190011221},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CD$12))","v":1598229.0143799593},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CE$12))","v":2295857.1675755801},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CF$12))","v":2634021.8598020431},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CG$12))","v":2425251.5117540755},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CH$12))","v":2458515.0567996572},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CI$12))","v":2717816.4276965251},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CJ$12))","v":2909453.1020432282},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CK$12))","v":3039019.8657037024},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CL$12))","v":2965120.5771413199},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CM$12))","v":2563769.3902721577},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CN$12))","v":2761245.9699192233},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CO$12))","v":2455945.354698455},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CP$12))","v":1995210.9072227192},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CQ$12))","v":2864617.0645621293},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CR$12))","v":3277333.7561172848},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CS$12))","v":3009371.0680637565},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CT$12))","v":3053434.1234874129},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":900596.02130594815},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AF$12))","v":10.395},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AG$12))","v":27.806625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AH$12))","v":61.538400000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AI$12))","v":203.91277500000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AJ$12))","v":349.20547199999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AK$12))","v":486.21335399999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AL$12))","v":750.65725350000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AM$12))","v":1104.8398515000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AN$12))","v":1500.6415050000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AO$12))","v":1886.0116275000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AP$12))","v":2226.8803340025006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AQ$12))","v":2255.6233316925},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AR$12))","v":2930.0913288900001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AS$12))","v":2408.7111221250002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AT$12))","v":2251.2462439500005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AU$12))","v":3618.0686940750002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AV$12))","v":4545.8826348375005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AW$12))","v":4636.3231928475006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AX$12))","v":5177.8991826787505},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AY$12))","v":6183.0263568150003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AZ$12))","v":7103.2322521462511},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BA$12))","v":7952.8507150950009},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BB$12))","v":8277.1450655562912},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BC$12))","v":7596.3133236810581},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BD$12))","v":8741.0975975611182},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BE$12))","v":8044.4940269722856},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BF$12))","v":6886.9236916334239},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BG$12))","v":10262.13749698376},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BH$12))","v":12100.998771138246},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BI$12))","v":11463.901920567483},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BJ$12))","v":12033.0370938784},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BK$12))","v":13670.147132130782},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BL$12))","v":14875.040380165599},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BM$12))","v":15734.137242399691},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BN$12))","v":15612.509130792987},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BO$12))","v":13717.165914844612},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BP$12))","v":15123.672055825054},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BQ$12))","v":13580.543346614986},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BR$12))","v":11229.411687379785},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BS$12))","v":16304.660823203876},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BT$12))","v":18913.849255775694},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BU$12))","v":17611.798057442666},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BV$12))","v":18059.713507203411},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BW$12))","v":19955.082267669073},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BX$12))","v":21378.518908998431},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BY$12))","v":22339.764032205665},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BZ$12))","v":21918.449859420823},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CA$12))","v":19148.356255468691},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CB$12))","v":20850.2672435858},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CC$12))","v":18693.806847629738},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CD$12))","v":15221.228708380566},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CE$12))","v":21865.306357862668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CF$12))","v":25085.922474305171},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CG$12))","v":23097.633445276912},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CH$12))","v":23414.429112377689},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CI$12))","v":25883.965978062148},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CJ$12))","v":27709.077162316462},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CK$12))","v":28943.046340035267},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CL$12))","v":28239.243591822102},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CM$12))","v":24416.851335925312},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CN$12))","v":26297.580665897367},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CO$12))","v":23389.955759032906},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CP$12))","v":19002.008640216372},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CQ$12))","v":27282.067281544092},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CR$12))","v":31212.702439212244},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CS$12))","v":28660.676838702453},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CT$12))","v":29080.324985594416},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":51685784.968613692},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AF$12))","v":495.140625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AG$12))","v":1318.594921875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AH$12))","v":2921.3395312500002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AI$12))","v":9687.8186718750003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AJ$12))","v":16279.97625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AK$12))","v":22380.553124999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AL$12))","v":34550.587968749991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AM$12))","v":51746.331656249997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AN$12))","v":71109.547171875005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AO$12))","v":89352.827507812501},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AP$12))","v":103831.51811484374},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AQ$12))","v":109456.24921874999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AR$12))","v":140647.16958046873},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AS$12))","v":171466.03125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AT$12))","v":171466.03125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AU$12))","v":208491.65690624999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AV$12))","v":247042.74796875002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AW$12))","v":248986.40625000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AX$12))","v":278165.39695312502},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AY$12))","v":336647.93833546876},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AZ$12))","v":391992.96377390623},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BA$12))","v":438831.21308062505},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BB$12))","v":459681.33937499998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BC$12))","v":459681.33937499998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BD$12))","v":511610.47149375005},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BE$12))","v":562920.17062500003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BF$12))","v":562920.17062500003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BG$12))","v":611892.64406531246},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BH$12))","v":660280.95281249995},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BI$12))","v":660280.95281249995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BJ$12))","v":668469.54659399996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BK$12))","v":722250.50531663804},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BL$12))","v":796831.94063138054},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BM$12))","v":842767.16710190626},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BN$12))","v":859416.12641250016},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BO$12))","v":859416.12641250016},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BP$12))","v":897676.34030085953},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BQ$12))","v":935480.16992812511},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BR$12))","v":935480.16992812511},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BS$12))","v":970246.72388162825},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BT$12))","v":1004598.56745},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BU$12))","v":1004598.56745},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BV$12))","v":1004598.56745},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BW$12))","v":1035634.2172251944},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BX$12))","v":1111883.9922934298},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BY$12))","v":1161621.6922308332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BZ$12))","v":1166262.7805670938},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CA$12))","v":1166262.7805670938},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CB$12))","v":1209651.4089837209},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CC$12))","v":1252522.4792084999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CD$12))","v":1252522.4792084999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CE$12))","v":1279272.1657185673},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CF$12))","v":1305702.770481},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CG$12))","v":1305702.770481},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CH$12))","v":1305702.770481},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CI$12))","v":1330142.9957380856},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CJ$12))","v":1399082.835410557},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CK$12))","v":1461215.8101889365},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CL$12))","v":1478878.6911215454},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CM$12))","v":1478878.6911215454},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CN$12))","v":1497886.4133031664},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CO$12))","v":1516667.4032122432},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CP$12))","v":1516667.4032122432},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CQ$12))","v":1552419.6330275442},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CR$12))","v":1587745.3948927619},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CS$12))","v":1587745.3948927619},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CT$12))","v":1587745.3948927619},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":15505735.490584103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AF$12))","v":148.54218749999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AG$12))","v":395.57847656249999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AH$12))","v":876.40185937500007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AI$12))","v":2906.3456015625002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AJ$12))","v":4883.9928749999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AK$12))","v":6714.165937499999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AL$12))","v":10365.176390624996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AM$12))","v":15523.899496874998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AN$12))","v":21332.864151562502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AO$12))","v":26805.848252343749},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AP$12))","v":31149.455434453121},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AQ$12))","v":32836.874765624998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AR$12))","v":42194.150874140621},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AS$12))","v":51439.809374999997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AT$12))","v":51439.809374999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AU$12))","v":62547.497071874997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AV$12))","v":74112.824390624999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AW$12))","v":74695.921875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AX$12))","v":83449.619085937506},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AY$12))","v":100994.38150064062},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AZ$12))","v":117597.88913217187},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BA$12))","v":131649.36392418752},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BB$12))","v":137904.4018125},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BC$12))","v":137904.4018125},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BD$12))","v":153483.14144812501},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BE$12))","v":168876.05118750001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BF$12))","v":168876.05118750001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BG$12))","v":183567.79321959373},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BH$12))","v":198084.28584374997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BI$12))","v":198084.28584374997},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BJ$12))","v":200540.86397819998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BK$12))","v":216675.15159499142},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BL$12))","v":239049.58218941416},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BM$12))","v":252830.15013057186},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BN$12))","v":257824.83792375005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BO$12))","v":257824.83792375005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BP$12))","v":269302.90209025785},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BQ$12))","v":280644.05097843753},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BR$12))","v":280644.05097843753},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BS$12))","v":291074.01716448844},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BT$12))","v":301379.57023499999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BU$12))","v":301379.57023499999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BV$12))","v":301379.57023499999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BW$12))","v":310690.26516755833},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BX$12))","v":333565.19768802891},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BY$12))","v":348486.50766924996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BZ$12))","v":349878.8341701281},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CA$12))","v":349878.8341701281},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CB$12))","v":362895.42269511626},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CC$12))","v":375756.74376254994},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CD$12))","v":375756.74376254994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CE$12))","v":383781.64971557021},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CF$12))","v":391710.8311443},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CG$12))","v":391710.8311443},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CH$12))","v":391710.8311443},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CI$12))","v":399042.89872142568},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CJ$12))","v":419724.85062316706},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CK$12))","v":438364.74305668095},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CL$12))","v":443663.60733646358},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CM$12))","v":443663.60733646358},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CN$12))","v":449365.92399094993},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CO$12))","v":455000.22096367297},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CP$12))","v":455000.22096367297},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CQ$12))","v":465725.88990826329},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CR$12))","v":476323.61846782855},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CS$12))","v":476323.61846782855},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CT$12))","v":476323.61846782855},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":14934059.413277971},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AF$12))","v":74.217281249999985},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AG$12))","v":341.04118125000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AH$12))","v":780.96021937499984},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AI$12))","v":3006.2818931249999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AJ$12))","v":5057.4496657499994},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AK$12))","v":7179.0105802500002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AL$12))","v":10968.915287250002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AM$12))","v":16470.6552285},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AN$12))","v":22809.995333625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AO$12))","v":29386.860584437498},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AP$12))","v":34899.596035796254},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AQ$12))","v":35938.4685638175},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AR$12))","v":47191.639639533751},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AS$12))","v":46442.904345562507},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AT$12))","v":44856.715491449999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AU$12))","v":62867.385339637505},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AV$12))","v":76478.86742349375},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AW$12))","v":77065.04533350376},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AX$12))","v":85639.821457522514},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AY$12))","v":102586.63914700501},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AZ$12))","v":118150.27784795625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BA$12))","v":131755.12369253999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BB$12))","v":137440.87130146261},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BC$12))","v":131167.03691738684},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BD$12))","v":148578.31500623401},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BE$12))","v":148898.09708878305},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BF$12))","v":138372.09038228184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BG$12))","v":176142.41372293892},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BH$12))","v":199897.4307331219},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BI$12))","v":193893.94867616551},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BJ$12))","v":199728.98336418637},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BK$12))","v":221191.37103725172},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BL$12))","v":242193.59182221917},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BM$12))","v":256177.77885087876},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BN$12))","v":256751.1444553879},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BO$12))","v":239141.25348280201},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BP$12))","v":256106.80113776424},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BQ$12))","v":246583.58070722574},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BR$12))","v":225114.37698010224},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BS$12))","v":276210.01502428367},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BT$12))","v":304523.42749823286},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BU$12))","v":292166.73983824148},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BV$12))","v":295799.37522896158},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BW$12))","v":317152.28419311863},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BX$12))","v":339827.20559460233},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BY$12))","v":354858.86762329569},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BZ$12))","v":351657.71548083395},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CA$12))","v":326012.13239874167},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CB$12))","v":346011.71377434448},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CC$12))","v":331137.84148187452},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CD$12))","v":299876.70603107486},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CE$12))","v":363770.97316891985},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CF$12))","v":396485.06504606915},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CG$12))","v":378453.16967259912},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CH$12))","v":381022.41159660922},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CI$12))","v":405839.52482718788},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CJ$12))","v":430400.40010290558},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CK$12))","v":448718.83796065662},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CL$12))","v":444682.56900504121},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CM$12))","v":410497.63312670618},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CN$12))","v":430392.10496864677},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CO$12))","v":407029.13389268063},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CP$12))","v":367122.01863408944},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CQ$12))","v":445613.77239388239},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CR$12))","v":484850.31148670218},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CS$12))","v":461618.47895330586},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CT$12))","v":465002.02703553881},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":3379675.1727304873},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AF$12))","v":18.19125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AG$12))","v":83.679749999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AH$12))","v":191.73577499999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AI$12))","v":737.47327499999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AJ$12))","v":1250.1037394999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AK$12))","v":1783.6541415000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AL$12))","v":2726.0710785000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AM$12))","v":4063.1425064999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AN$12))","v":5602.8946049999995},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AO$12))","v":7218.0229275000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AP$12))","v":8627.3564921774996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AQ$12))","v":8852.6061317924996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AR$12))","v":11643.751838565},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AS$12))","v":9514.9143849375014},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AT$12))","v":8861.7777979499988},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AU$12))","v":14187.8691021375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AV$12))","v":17727.46136555625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AW$12))","v":17968.82874026625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AX$12))","v":19970.834365597504},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AY$12))","v":23768.019030380627},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AZ$12))","v":27213.551170430626},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BA$12))","v":30348.133500588752},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BB$12))","v":31532.797374940492},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BC$12))","v":28949.453805026948},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BD$12))","v":33336.925332208863},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BE$12))","v":30719.905471925376},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BF$12))","v":26385.667416307235},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BG$12))","v":39217.761481995723},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BH$12))","v":46311.29706282961},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BI$12))","v":43839.275039376982},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BJ$12))","v":45849.324126968706},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BK$12))","v":51922.150789335545},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BL$12))","v":56512.847431530201},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BM$12))","v":59779.277620983441},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BN$12))","v":59221.73001225679},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BO$12))","v":51970.59843530965},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BP$12))","v":57044.901881714897},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BQ$12))","v":51234.866843840769},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BR$12))","v":42394.606485613433},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BS$12))","v":61507.802342435825},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BT$12))","v":71263.058144021634},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BU$12))","v":66175.010284025178},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BV$12))","v":67670.801327262874},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BW$12))","v":74879.629891732824},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BX$12))","v":80308.05161723787},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BY$12))","v":83867.640110196298},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BZ$12))","v":82239.045408337697},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CA$12))","v":71679.099433358497},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CB$12))","v":77845.928421913268},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CC$12))","v":69677.771501879397},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CD$12))","v":56805.539257432494},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CE$12))","v":81659.183472845281},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CF$12))","v":93691.296921904184},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CG$12))","v":86266.398826945937},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CH$12))","v":87324.321972126549},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CI$12))","v":96368.943220546804},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CJ$12))","v":102992.4915275845},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CK$12))","v":107381.45975537083},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CL$12))","v":104877.49469268015},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CM$12))","v":90801.344625130412},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CN$12))","v":97801.833435367444},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CO$12))","v":87004.644949939393},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CP$12))","v":70572.303372872411},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CQ$12))","v":101188.16404438704},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CR$12))","v":115660.44209714417},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CS$12))","v":106094.39340692214},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CT$12))","v":107487.61908784158},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":2896864.4337689891},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AF$12))","v":15.592500000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AG$12))","v":71.725500000000011},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AH$12))","v":164.34494999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AI$12))","v":632.1199499999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AJ$12))","v":1071.5174909999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AK$12))","v":1528.846407},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AL$12))","v":2336.632353},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AM$12))","v":3482.693577},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AN$12))","v":4802.4810900000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AO$12))","v":6186.8767950000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AP$12))","v":7394.8769932949999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AQ$12))","v":7587.9481129649994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AR$12))","v":9980.3587187699995},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AS$12))","v":8155.6409013749999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AT$12))","v":7595.8095410999977},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AU$12))","v":12161.030658975},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AV$12))","v":15194.966884762502},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AW$12))","v":15401.853205942502},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AX$12))","v":17117.858027655002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AY$12))","v":20372.587740326253},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AZ$12))","v":23325.901003226252},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BA$12))","v":26012.685857647499},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BB$12))","v":27028.112035663278},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BC$12))","v":24813.817547165952},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BD$12))","v":28574.507427607594},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BE$12))","v":26331.34754736461},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BF$12))","v":22616.286356834771},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BG$12))","v":33615.22412742491},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BH$12))","v":39695.397482425382},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BI$12))","v":37576.521462323122},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BJ$12))","v":39299.420680258881},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BK$12))","v":44504.700676573324},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BL$12))","v":48439.583512740166},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BM$12))","v":51239.380817985802},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BN$12))","v":50761.482867648672},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BO$12))","v":44546.227230265409},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BP$12))","v":48895.630184327048},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BQ$12))","v":43915.600151863509},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BR$12))","v":36338.234130525794},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BS$12))","v":52720.973436373555},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BT$12))","v":61082.621266304261},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BU$12))","v":56721.437386307298},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BV$12))","v":58003.543994796761},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BW$12))","v":64182.539907199563},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BX$12))","v":68835.472814775334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BY$12))","v":71886.548665882554},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BZ$12))","v":70490.610350003728},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CA$12))","v":61439.228085735864},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CB$12))","v":66725.081504497095},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CC$12))","v":59723.804144468064},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CD$12))","v":48690.462220656409},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CE$12))","v":69993.585833867386},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CF$12))","v":80306.82593306074},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CG$12))","v":73942.627565953662},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CH$12))","v":74849.418833251315},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CI$12))","v":82601.95133189726},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CJ$12))","v":88279.27845221528},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CK$12))","v":92041.251218889287},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CL$12))","v":89894.995450868693},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CM$12))","v":77829.72396439749},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CN$12))","v":83830.142944600666},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CO$12))","v":74575.409957090917},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CP$12))","v":60490.545748176366},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CQ$12))","v":86732.71203804604},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CR$12))","v":99137.521797552137},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CS$12))","v":90938.051491647551},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CT$12))","v":92132.244932435642},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":1931242.9558459928},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AF$12))","v":10.395},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AG$12))","v":47.817000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AH$12))","v":109.5633},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AI$12))","v":421.41329999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AJ$12))","v":714.34499399999993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AK$12))","v":1019.230938},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AL$12))","v":1557.7549020000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AM$12))","v":2321.7957179999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AN$12))","v":3201.6540599999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AO$12))","v":4124.5845300000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AP$12))","v":4929.9179955299996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AQ$12))","v":5058.632075309999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AR$12))","v":6653.5724791799994},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AS$12))","v":5437.0939342499996},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AT$12))","v":5063.873027399999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AU$12))","v":8107.353772649999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AV$12))","v":10129.977923175},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AW$12))","v":10267.902137294999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AX$12))","v":11411.905351770001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AY$12))","v":13581.7251602175},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AZ$12))","v":15550.6006688175},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BA$12))","v":17341.790571764999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BB$12))","v":18018.741357108851},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BC$12))","v":16542.545031443966},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BD$12))","v":19049.671618405064},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BE$12))","v":17554.231698243071},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BF$12))","v":15077.524237889847},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BG$12))","v":22410.149418283268},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BH$12))","v":26463.598321616919},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BI$12))","v":25051.014308215414},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BJ$12))","v":26199.613786839254},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BK$12))","v":29669.800451048883},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BL$12))","v":32293.055675160118},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BM$12))","v":34159.58721199054},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BN$12))","v":33840.988578432451},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BO$12))","v":29697.484820176942},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BP$12))","v":32597.086789551366},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BQ$12))","v":29277.066767909007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BR$12))","v":24225.489420350528},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BS$12))","v":35147.315624249037},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BT$12))","v":40721.7475108695},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BU$12))","v":37814.291590871522},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BV$12))","v":38669.029329864497},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BW$12))","v":42788.359938133035},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BX$12))","v":45890.315209850211},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BY$12))","v":47924.365777255036},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BZ$12))","v":46993.740233335826},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CA$12))","v":40959.485390490569},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CB$12))","v":44483.38766966472},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CC$12))","v":39815.869429645369},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CD$12))","v":32460.308147104279},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CE$12))","v":46662.390555911588},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CF$12))","v":53537.883955373814},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CG$12))","v":49295.085043969106},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CH$12))","v":49899.612555500869},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CI$12))","v":55067.967554598174},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CJ$12))","v":58852.852301476865},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CK$12))","v":61360.834145926194},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CL$12))","v":59929.996967245803},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CM$12))","v":51886.482642931653},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CN$12))","v":55886.761963067111},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CO$12))","v":49716.939971393942},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CP$12))","v":40327.030498784239},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CQ$12))","v":57821.808025364022},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CR$12))","v":66091.681198368096},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CS$12))","v":60625.367661098368},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CT$12))","v":61421.496621623766},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":5174059.1161019262},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AF$12))","v":23.106562499999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AG$12))","v":106.01456250000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AH$12))","v":242.55091874999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AI$12))","v":934.8272062499999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AJ$12))","v":1554.9872625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AK$12))","v":2190.2146875000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AL$12))","v":3344.9668874999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AM$12))","v":5079.2487899999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AN$12))","v":7079.204291250001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AO$12))","v":9121.0587168750008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AP$12))","v":10728.803503687501},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AQ$12))","v":11107.140187500001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AR$12))","v":14549.197386937502},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AS$12))","v":17950.196250000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AT$12))","v":17950.196250000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AU$12))","v":21854.716773750006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AV$12))","v":25712.662500000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AW$12))","v":25712.662500000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AX$12))","v":28568.633625000002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AY$12))","v":34511.005550831251},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AZ$12))","v":40046.326927293747},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BA$12))","v":44655.779817337498},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BB$12))","v":46816.323487499991},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BC$12))","v":46816.323487499991},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BD$12))","v":52013.238944624987},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BE$12))","v":57148.163362499996},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BF$12))","v":57148.163362499996},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BG$12))","v":62230.214380949998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BH$12))","v":67251.644512500003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BI$12))","v":67251.644512500003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BJ$12))","v":67985.095977015008},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BK$12))","v":73149.783938687673},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BL$12))","v":80729.31169445283},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BM$12))","v":85384.256307629985},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BN$12))","v":86866.879228499994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BO$12))","v":86866.879228499994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BP$12))","v":90437.83252474686},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BQ$12))","v":93966.189956624978},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BR$12))","v":93966.189956624978},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BS$12))","v":97564.556631711734},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BT$12))","v":101120.000443875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BU$12))","v":101120.000443875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BV$12))","v":101120.000443875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BW$12))","v":104078.27265850245},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BX$12))","v":111379.5122713376},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BY$12))","v":116292.54851535521},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BZ$12))","v":116872.55345319747},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CA$12))","v":116872.55345319747},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CB$12))","v":120736.39706020721},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CC$12))","v":124554.15108144746},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CD$12))","v":124554.15108144746},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CE$12))","v":127273.70254330433},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CF$12))","v":129960.81402748497},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CG$12))","v":129960.81402748497},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CH$12))","v":129960.81402748497},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CI$12))","v":132154.35593857363},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CJ$12))","v":138673.67524740685},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CK$12))","v":144565.60987728485},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CL$12))","v":146138.52453403582},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CM$12))","v":146138.52453403582},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CN$12))","v":148364.12817354733},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CO$12))","v":150563.18385712034},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CP$12))","v":150563.18385712034},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CQ$12))","v":153746.99098929638},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CR$12))","v":156892.82030279833},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CS$12))","v":156892.82030279833},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CT$12))","v":156892.82030279833},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":1552217.7348305769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AF$12))","v":6.9319687499999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AG$12))","v":31.804368750000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AH$12))","v":72.765275624999987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AI$12))","v":280.44816187499998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AJ$12))","v":466.49617875000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AK$12))","v":657.06440625000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AL$12))","v":1003.4900662499999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AM$12))","v":1523.7746369999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AN$12))","v":2123.7612873750004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AO$12))","v":2736.3176150625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AP$12))","v":3218.64105110625},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AQ$12))","v":3332.1420562500002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AR$12))","v":4364.7592160812501},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AS$12))","v":5385.0588749999997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AT$12))","v":5385.0588749999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AU$12))","v":6556.4150321250017},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AV$12))","v":7713.7987500000017},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AW$12))","v":7713.7987500000017},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AX$12))","v":8570.5900875000007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AY$12))","v":10353.301665249375},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AZ$12))","v":12013.898078188124},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BA$12))","v":13396.733945201249},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BB$12))","v":14044.897046249996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BC$12))","v":14044.897046249996},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BD$12))","v":15603.971683387495},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BE$12))","v":17144.449008749998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BF$12))","v":17144.449008749998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BG$12))","v":18669.064314284999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BH$12))","v":20175.49335375},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BI$12))","v":20175.49335375},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BJ$12))","v":20395.528793104502},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BK$12))","v":21944.935181606303},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BL$12))","v":24218.79350833585},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BM$12))","v":25615.276892288995},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BN$12))","v":26060.063768549997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BO$12))","v":26060.063768549997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BP$12))","v":27131.349757424057},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BQ$12))","v":28189.856986987492},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BR$12))","v":28189.856986987492},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BS$12))","v":29269.366989513521},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BT$12))","v":30336.000133162499},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BU$12))","v":30336.000133162499},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BV$12))","v":30336.000133162499},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BW$12))","v":31223.481797550732},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BX$12))","v":33413.853681401277},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BY$12))","v":34887.764554606561},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BZ$12))","v":35061.766035959241},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CA$12))","v":35061.766035959241},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CB$12))","v":36220.919118062164},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CC$12))","v":37366.24532443424},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CD$12))","v":37366.24532443424},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CE$12))","v":38182.110762991295},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CF$12))","v":38988.244208245487},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CG$12))","v":38988.244208245487},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CH$12))","v":38988.244208245487},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CI$12))","v":39646.306781572086},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CJ$12))","v":41602.102574222052},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CK$12))","v":43369.682963185456},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CL$12))","v":43841.557360210747},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CM$12))","v":43841.557360210747},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CN$12))","v":44509.238452064201},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CO$12))","v":45168.955157136101},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CP$12))","v":45168.955157136101},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CQ$12))","v":46124.09729678891},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CR$12))","v":47067.846090839499},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CS$12))","v":47067.846090839499},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CT$12))","v":47067.846090839499},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1101032256.440258},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AF$12))","v":7977.3574124999986},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AG$12))","v":31514.115688825004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AH$12))","v":72225.357638279995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AI$12))","v":266180.16144815495},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AJ$12))","v":445012.78308632004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AK$12))","v":621126.83215584001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AL$12))","v":951455.95995861012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AM$12))","v":1440089.7932925783},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AN$12))","v":2002846.3615242031},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AO$12))","v":2557855.215889127},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AP$12))","v":2992314.9788327962},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AQ$12))","v":3002231.3359379452},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AR$12))","v":3938673.0902015651},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AS$12))","v":3092612.6847102074},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AT$12))","v":2913341.3479890111},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AU$12))","v":4849705.8289331822},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AV$12))","v":5993954.0448971763},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AW$12))","v":5985633.034594181},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AX$12))","v":6655603.2767867055},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AY$12))","v":8059604.0363056744},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AZ$12))","v":9364707.1383607164},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BA$12))","v":10423313.408470763},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BB$12))","v":10609994.529839709},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BC$12))","v":9450295.020651903},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BD$12))","v":10927327.259530874},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BE$12))","v":9920256.7762702107},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BF$12))","v":8474262.8049177881},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BG$12))","v":13223328.66702397},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BH$12))","v":15489253.544625141},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BI$12))","v":14291090.919923499},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BJ$12))","v":15022488.112210859},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BK$12))","v":17443820.454428758},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BL$12))","v":19261063.723476566},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BM$12))","v":20318323.973404035},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BN$12))","v":19673638.811543047},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BO$12))","v":16637817.151971806},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BP$12))","v":18415620.745588303},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BQ$12))","v":16360039.132944418},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BR$12))","v":13378443.036583528},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BS$12))","v":20483440.658569142},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BT$12))","v":23627731.228932615},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BU$12))","v":21338990.436656065},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BV$12))","v":21896905.755730655},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BW$12))","v":24881590.758949056},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BX$12))","v":27119507.647374075},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BY$12))","v":28248853.173864305},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BZ$12))","v":27075242.573717218},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CA$12))","v":22733876.702807136},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CB$12))","v":24870000.990056589},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CC$12))","v":22045024.041367777},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CD$12))","v":17713490.237948842},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CE$12))","v":26893834.34613812},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CF$12))","v":30727827.901530258},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CG$12))","v":27457533.66899953},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CH$12))","v":27841115.108048227},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CI$12))","v":31629178.569693215},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CJ$12))","v":34448117.753637798},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CK$12))","v":35830841.157934755},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CL$12))","v":34129886.881977439},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CM$12))","v":28380435.190648265},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CN$12))","v":30826383.827276643},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CO$12))","v":27197210.034101881},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CP$12))","v":21737055.408995613},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CQ$12))","v":32893925.183762502},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CR$12))","v":37406923.952377558},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CS$12))","v":33267170.381821763},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CT$12))","v":33765120.058292001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":940613777.20713413},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AF$12))","v":6245.3639062499988},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AG$12))","v":26100.687425312506},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AH$12))","v":59882.16490199999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AI$12))","v":223610.18190043746},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AJ$12))","v":374456.67983675003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AK$12))","v":524866.83311474998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AL$12))","v":803278.74539587495},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AM$12))","v":1214505.434196075},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AN$12))","v":1688792.3822151374},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AO$12))","v":2160225.5232942565},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AP$12))","v":2535116.7203102345},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AQ$12))","v":2557563.2855797503},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AR$12))","v":3356661.8718482722},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AS$12))","v":2685065.6721826699},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AT$12))","v":2531320.440849788},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AU$12))","v":4140433.5249649682},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AV$12))","v":5114987.3195732506},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AW$12))","v":5117937.4269637596},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AX$12))","v":5688189.3285683719},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AY$12))","v":6871833.0314354096},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AZ$12))","v":7969173.1033148598},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BA$12))","v":8862743.1236839127},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BB$12))","v":9047462.1269598566},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BC$12))","v":8122798.1368639823},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BD$12))","v":9374372.2256613076},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BE$12))","v":8588389.1866456717},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BF$12))","v":7394121.8584415931},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BG$12))","v":11290832.812661955},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BH$12))","v":13203096.924742125},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BI$12))","v":12255731.611507844},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BJ$12))","v":12853653.900453415},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BK$12))","v":14843056.345991813},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BL$12))","v":16361297.622167915},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BM$12))","v":17250916.945782952},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BN$12))","v":16768259.053465134},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BO$12))","v":14331869.516489396},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BP$12))","v":15805951.691194126},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BQ$12))","v":14146372.920265347},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BR$12))","v":11690189.791871451},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BS$12))","v":17478047.419610366},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BT$12))","v":20096079.224127352},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BU$12))","v":18275128.728072334},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BV$12))","v":18721855.366752177},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BW$12))","v":21142645.420304045},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BX$12))","v":22991525.447905723},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BY$12))","v":23935735.11794886},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BZ$12))","v":23027697.137070991},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CA$12))","v":19544630.367766898},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CB$12))","v":21314047.32868075},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CC$12))","v":19024009.297010541},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CD$12))","v":15465284.244092628},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CE$12))","v":22920124.002371382},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CF$12))","v":26101739.055780884},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CG$12))","v":23507125.477096241},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CH$12))","v":23813126.053799678},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CI$12))","v":26858897.446456138},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CJ$12))","v":29151190.553423479},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CK$12))","v":30300999.041622054},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CL$12))","v":28991710.409606729},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CM$12))","v":24392343.50871785},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CN$12))","v":26395877.446875796},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CO$12))","v":23427253.557453595},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CP$12))","v":18935349.058967218},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CQ$12))","v":27980013.278377485},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CR$12))","v":31719322.241013117},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CS$12))","v":28431953.873101503},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CT$12))","v":28828705.586500101},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":129068544.67175737},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AF$12))","v":1622.4271874999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AG$12))","v":4658.5395635624991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AH$12))","v":10577.217623174998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AI$12))","v":35396.237810362509},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AJ$12))","v":58610.970286200027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AK$12))","v":79340.200479899999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AL$12))","v":122400.65781022504},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AM$12))","v":186284.99656255502},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AN$12))","v":258967.55251424259},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AO$12))","v":326111.61072468397},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AP$12))","v":372719.48991545814},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AQ$12))","v":359224.09930188023},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AR$12))","v":469129.45335953077},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AS$12))","v":322179.4471564081},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AT$12))","v":302271.50863419124},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AU$12))","v":572804.83460519812},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AV$12))","v":709765.31274929969},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AW$12))","v":699118.27846659906},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AX$12))","v":780329.81644011848},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AY$12))","v":961689.10672225547},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AZ$12))","v":1133395.6380761303},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BA$12))","v":1268602.9248560667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BB$12))","v":1265229.5268344791},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BC$12))","v":1064520.6767579685},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BD$12))","v":1247580.7909854893},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BE$12))","v":1058713.5503759487},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BF$12))","v":849952.41114377184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BG$12))","v":1561141.202049274},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BH$12))","v":1847156.6304117101},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BI$12))","v":1632221.5859471178},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BJ$12))","v":1744657.3518544487},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BK$12))","v":2106795.080632031},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BL$12))","v":2354458.4892538115},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BM$12))","v":2490558.2251661047},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BN$12))","v":2347070.9453102192},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BO$12))","v":1839181.1244866448},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BP$12))","v":2091717.5746808629},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BQ$12))","v":1759186.7219443545},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BR$12))","v":1323795.6955133402},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BS$12))","v":2426376.9320699507},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BT$12))","v":2857529.9969511786},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BU$12))","v":2459447.7370887976},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BV$12))","v":2554576.8065239945},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BW$12))","v":3029013.1729277018},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BX$12))","v":3353021.0655609164},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BY$12))","v":3503937.7751946729},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BZ$12))","v":3271681.6729121031},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CA$12))","v":2545648.7179744877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CB$12))","v":2849564.4053448355},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CC$12))","v":2402762.4709370267},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CD$12))","v":1761329.2192821437},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CE$12))","v":3206322.7105385019},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CF$12))","v":3740330.2249537539},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CG$12))","v":3163490.1488079242},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CH$12))","v":3229735.5228955867},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CI$12))","v":3858692.8867673753},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CJ$12))","v":4303439.3460503872},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CK$12))","v":4494623.0023262855},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CL$12))","v":4150557.0983610433},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CM$12))","v":3174271.6975367982},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CN$12))","v":3542169.9880414214},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CO$12))","v":2994083.0477153072},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CP$12))","v":2194253.3133128555},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CQ$12))","v":3962590.3695162963},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CR$12))","v":4595157.7741310373},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CS$12))","v":3869232.8902870994},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CT$12))","v":3955566.7735547647},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":31349934.561366577},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AF$12))","v":109.56631874999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AG$12))","v":754.88869995000016},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AH$12))","v":1765.9751131050002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AI$12))","v":7173.7417373549997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AJ$12))","v":11945.132963370001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AK$12))","v":16919.798561190004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AL$12))","v":25776.556752510001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AM$12))","v":39299.362533947984},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AN$12))","v":55086.426794822968},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AO$12))","v":71518.081870186477},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AP$12))","v":84478.768607103731},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AQ$12))","v":85443.951056314487},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AR$12))","v":112881.7649937622},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AS$12))","v":85367.565371130273},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AT$12))","v":79749.398505031902},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AU$12))","v":136467.46936301561},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AV$12))","v":169201.41257462621},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AW$12))","v":168577.32916382258},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AX$12))","v":187084.13177821587},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AY$12))","v":226081.89814800894},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AZ$12))","v":262138.39696972576},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BA$12))","v":291967.3599307813},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BB$12))","v":297302.87604537222},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BC$12))","v":262976.20702995022},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BD$12))","v":305374.24288407667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BE$12))","v":273154.03924858902},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BF$12))","v":230188.53533242285},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BG$12))","v":371354.65231274179},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BH$12))","v":438999.98947130539},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BI$12))","v":403137.72246853763},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BJ$12))","v":424176.85990299424},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BK$12))","v":493969.02780491376},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BL$12))","v":545307.61205483729},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BM$12))","v":576848.80245497799},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BN$12))","v":558308.81276769564},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BO$12))","v":466766.51099576714},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BP$12))","v":517951.47971331468},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BQ$12))","v":454479.49073471816},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BR$12))","v":364457.54919873737},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BS$12))","v":579016.30688882899},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BT$12))","v":674122.00785407866},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BU$12))","v":604413.97149493499},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BV$12))","v":620473.58245448442},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BW$12))","v":709932.16571731446},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BX$12))","v":774961.13390743267},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BY$12))","v":809180.28072077222},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BZ$12))","v":775863.763734126},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CA$12))","v":643597.61706574995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CB$12))","v":706389.25603100378},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CC$12))","v":618252.27342020674},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CD$12))","v":486876.77457407315},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CE$12))","v":767387.63322823867},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CF$12))","v":885758.62079561967},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CG$12))","v":786918.0430953647},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CH$12))","v":798253.531352964},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CI$12))","v":911588.23646970163},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CJ$12))","v":993487.85416392831},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CK$12))","v":1035219.113986415},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CL$12))","v":987619.37400966999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CM$12))","v":813819.98439361947},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CN$12))","v":888336.39235942275},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CO$12))","v":775873.42893298634},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CP$12))","v":607453.03671553498},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CQ$12))","v":951321.53586871747},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CR$12))","v":1092443.9372334043},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CS$12))","v":965983.61843316793},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CT$12))","v":980847.69823713647},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":320404605.92428076},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AA$12))","v":84500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AB$12))","v":137000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AC$12))","v":353000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AD$12))","v":306000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AE$12))","v":511000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AF$12))","v":383346.203125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AG$12))","v":436888.40807291667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AH$12))","v":589701.55723958334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AI$12))","v":545141.0708333333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AJ$12))","v":600776.604375},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AK$12))","v":537856.27625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AL$12))","v":928770.80093749997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AM$12))","v":900419.828125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AN$12))","v":1092965.44921875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AO$12))","v":1055460.974609375},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AP$12))","v":1134335.6314453124},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AQ$12))","v":1373459.2564453124},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AR$12))","v":1722478.328125},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AS$12))","v":1222020.1781249999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AT$12))","v":1339673.2447916667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AU$12))","v":1895445.3802083335},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AV$12))","v":1910190.8369791666},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AW$12))","v":2155974.0036458331},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AX$12))","v":2375116.9986979165},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AY$12))","v":2759649.5691041667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AZ$12))","v":2923507.8195312498},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BA$12))","v":3189651.1461406252},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BB$12))","v":3107520.0128072919},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BC$12))","v":2819875.7461406249},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BD$12))","v":4100073.9923385419},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BE$12))","v":2802450.5756718749},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BF$12))","v":3463239.5756718749},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BG$12))","v":4462640.1870104168},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BH$12))","v":4279214.5203437507},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BI$12))","v":4087707.6870104168},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BJ$12))","v":4559614.9919499997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BK$12))","v":5021818.3046957869},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BL$12))","v":5637981.7451123968},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BM$12))","v":5685963.8575254166},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BN$12))","v":5448216.0408587502},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BO$12))","v":4651652.9075254174},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BP$12))","v":6061012.3506686464},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BQ$12))","v":4129943.434001979},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BR$12))","v":5031105.1673353128},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BS$12))","v":6487043.2603396345},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BT$12))","v":6184980.360339636},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BU$12))","v":6051570.4603396356},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BV$12))","v":6468011.110339636},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BW$12))","v":6876810.5275447685},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BX$12))","v":7257773.7249061316},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BY$12))","v":7321381.6637361674},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BZ$12))","v":6974811.0137361679},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CA$12))","v":6041129.1304028342},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CB$12))","v":7843246.6997580305},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CC$12))","v":5321956.2830913626},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CD$12))","v":6416422.4164246963},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CE$12))","v":8412698.3690735158},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CF$12))","v":7798087.6857401822},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CG$12))","v":7361720.5024068486},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CH$12))","v":7820108.1857401822},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CI$12))","v":8282714.4715501517},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CJ$12))","v":8796111.4828072414},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CK$12))","v":8997893.9853662159},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CL$12))","v":8437487.0020328816},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CM$12))","v":7360584.9020328829},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CN$12))","v":9267463.7665451616},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CO$12))","v":6333115.0498784948},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CP$12))","v":7811769.1165451612},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CQ$12))","v":9766347.5935605094},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CR$12))","v":9188706.7435605079},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CS$12))","v":8519528.5602271762},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CT$12))","v":9190771.193560509},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":6379184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AF$12))","v":70000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AG$12))","v":70000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AH$12))","v":70000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AI$12))","v":70000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AJ$12))","v":70000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AK$12))","v":70000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AL$12))","v":70000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AM$12))","v":70000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AN$12))","v":70000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AO$12))","v":70000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AP$12))","v":70000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AQ$12))","v":70000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AR$12))","v":84000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AS$12))","v":70000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AT$12))","v":70000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AU$12))","v":70000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AV$12))","v":70000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AW$12))","v":70000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AX$12))","v":70000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AY$12))","v":70000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AZ$12))","v":70000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BA$12))","v":70000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BB$12))","v":70000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BC$12))","v":70000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BD$12))","v":84000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BE$12))","v":84000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BF$12))","v":84000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BG$12))","v":84000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BH$12))","v":84000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BI$12))","v":84000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BJ$12))","v":84000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BK$12))","v":84000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BL$12))","v":84000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BM$12))","v":84000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BN$12))","v":84000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BO$12))","v":84000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BP$12))","v":100800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BQ$12))","v":100800},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BR$12))","v":100800},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BS$12))","v":100800},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BT$12))","v":100800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BU$12))","v":100800},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BV$12))","v":100800},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BW$12))","v":100800},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BX$12))","v":100800},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BY$12))","v":100800},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BZ$12))","v":100800},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CA$12))","v":100800},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CB$12))","v":120960},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CC$12))","v":120960},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CD$12))","v":120960},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CE$12))","v":120960},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CF$12))","v":120960},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CG$12))","v":120960},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CH$12))","v":120960},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CI$12))","v":120960},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CJ$12))","v":120960},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CK$12))","v":120960},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CL$12))","v":120960},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CM$12))","v":120960},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CN$12))","v":145152},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CO$12))","v":145152},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CP$12))","v":145152},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CQ$12))","v":145152},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CR$12))","v":145152},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CS$12))","v":145152},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CT$12))","v":145152},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Крупный чек"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":4556560},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AP$12))","v":50000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AQ$12))","v":50000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AR$12))","v":60000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AS$12))","v":50000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AT$12))","v":50000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AU$12))","v":50000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AV$12))","v":50000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AW$12))","v":50000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AX$12))","v":50000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AY$12))","v":50000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AZ$12))","v":50000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BA$12))","v":50000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BB$12))","v":50000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BC$12))","v":50000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BD$12))","v":60000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BE$12))","v":60000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BF$12))","v":60000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BG$12))","v":60000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BH$12))","v":60000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BI$12))","v":60000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BJ$12))","v":60000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BK$12))","v":60000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BL$12))","v":60000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BM$12))","v":60000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BN$12))","v":60000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BO$12))","v":60000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BP$12))","v":72000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BQ$12))","v":72000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BR$12))","v":72000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BS$12))","v":72000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BT$12))","v":72000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BU$12))","v":72000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BV$12))","v":72000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BW$12))","v":72000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BX$12))","v":72000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BY$12))","v":72000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BZ$12))","v":72000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CA$12))","v":72000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CB$12))","v":86400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CC$12))","v":86400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CD$12))","v":86400},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CE$12))","v":86400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CF$12))","v":86400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CG$12))","v":86400},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CH$12))","v":86400},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CI$12))","v":86400},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CJ$12))","v":86400},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CK$12))","v":86400},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CL$12))","v":86400},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CM$12))","v":86400},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CN$12))","v":103680},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CO$12))","v":103680},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CP$12))","v":103680},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CQ$12))","v":103680},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CR$12))","v":103680},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CS$12))","v":103680},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CT$12))","v":103680},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Средний чек"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AR$12))","v":12000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CI$12))","v":17280},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CJ$12))","v":17280},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CK$12))","v":17280},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CL$12))","v":17280},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CM$12))","v":17280},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CN$12))","v":20736},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CO$12))","v":20736},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CP$12))","v":20736},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CQ$12))","v":20736},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CR$12))","v":20736},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CS$12))","v":20736},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CT$12))","v":20736},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Up-Sale-чек"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AR$12))","v":12000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CI$12))","v":17280},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CJ$12))","v":17280},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CK$12))","v":17280},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CL$12))","v":17280},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CM$12))","v":17280},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CN$12))","v":20736},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CO$12))","v":20736},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CP$12))","v":20736},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CQ$12))","v":20736},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CR$12))","v":20736},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CS$12))","v":20736},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CT$12))","v":20736},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":160451141.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AB$12))","v":52500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AC$12))","v":177500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AD$12))","v":100500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AE$12))","v":301500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AF$12))","v":97500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AG$12))","v":144500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AH$12))","v":286900},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AI$12))","v":204500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AJ$12))","v":255600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AK$12))","v":160700},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AL$12))","v":512900},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AM$12))","v":420700},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AN$12))","v":561000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AO$12))","v":461500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AP$12))","v":505200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AQ$12))","v":754100},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AR$12))","v":890000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AS$12))","v":513333.33333333331},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AT$12))","v":577166.66666666674},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AU$12))","v":910000.00000000012},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AV$12))","v":918333.33333333337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AW$12))","v":1165000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AX$12))","v":1224583.3333333333},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AY$12))","v":1450833.3333333333},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AZ$12))","v":1476666.6666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BA$12))","v":1624166.6666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BB$12))","v":1553583.3333333333},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BC$12))","v":1323250},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BD$12))","v":2232500.0000000005},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BE$12))","v":1164166.6666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BF$12))","v":1702500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BG$12))","v":2325000.0000000005},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BH$12))","v":2178333.3333333335},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BI$12))","v":2025000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BJ$12))","v":2379333.3333333335},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BK$12))","v":2613416.666666667},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BL$12))","v":3066666.666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BM$12))","v":3025000.0000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BN$12))","v":2839083.3333333335},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BO$12))","v":2171416.666666667},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BP$12))","v":3175000.0000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BQ$12))","v":1630000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BR$12))","v":2350500.0000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BS$12))","v":3410833.3333333335},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BT$12))","v":3169083.3333333335},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BU$12))","v":3112333.3333333335},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BV$12))","v":3415333.3333333335},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BW$12))","v":3660375.0000000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BX$12))","v":3802500.0000000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BY$12))","v":3835833.3333333335},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BZ$12))","v":3551583.3333333335},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CA$12))","v":2804333.333333333},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CB$12))","v":4106666.666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CC$12))","v":2089583.3333333333},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CD$12))","v":2964750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CE$12))","v":4531666.666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CF$12))","v":4010083.3333333335},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CG$12))","v":3671000.0000000005},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CH$12))","v":4007583.3333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CI$12))","v":4306000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CJ$12))","v":4585833.333333333},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CK$12))","v":4694166.666666667},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CL$12))","v":4237833.333333333},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CM$12))","v":3376000.0000000005},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CN$12))","v":4821666.666666667},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CO$12))","v":2474166.666666667},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CP$12))","v":3706500.0000000005},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CQ$12))","v":5138333.333333333},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CR$12))","v":4686333.333333333},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CS$12))","v":4121000.0000000005},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CT$12))","v":4657833.333333333},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Представительские расходы"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":153726141.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AF$12))","v":5000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AG$12))","v":11000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AH$12))","v":22400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AI$12))","v":89000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AJ$12))","v":89100},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AK$12))","v":143200},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AL$12))","v":194400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AM$12))","v":281200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AN$12))","v":361000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AO$12))","v":441000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AP$12))","v":484200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AQ$12))","v":432599.99999999994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AR$12))","v":748000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AS$12))","v":345000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AT$12))","v":558833.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AU$12))","v":891666.66666666674},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AV$12))","v":900000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AW$12))","v":896666.66666666674},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AX$12))","v":1106250},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AY$12))","v":1282500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AZ$12))","v":1458333.3333333335},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BA$12))","v":1605833.3333333335},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BB$12))","v":1535250},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BC$12))","v":1304916.6666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BD$12))","v":1964166.6666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BE$12))","v":1045833.3333333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BF$12))","v":1534166.6666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BG$12))","v":2306666.666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BH$12))","v":2160000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BI$12))","v":2006666.6666666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BJ$12))","v":2361000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BK$12))","v":2595083.3333333335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BL$12))","v":2798333.3333333335},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BM$12))","v":2906666.666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BN$12))","v":2670750},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BO$12))","v":2153083.3333333335},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BP$12))","v":3156666.666666667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BQ$12))","v":1611666.6666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BR$12))","v":2332166.666666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BS$12))","v":3392500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BT$12))","v":3150750},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BU$12))","v":2844000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BV$12))","v":3297000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BW$12))","v":3492041.666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BX$12))","v":3784166.666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BY$12))","v":3817500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BZ$12))","v":3533250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CA$12))","v":2785999.9999999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CB$12))","v":4088333.3333333335},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CC$12))","v":2071250},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CD$12))","v":2946416.6666666665},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CE$12))","v":4263333.333333334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CF$12))","v":3891750},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CG$12))","v":3502666.666666667},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CH$12))","v":3989250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CI$12))","v":4287666.666666667},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CJ$12))","v":4567500},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CK$12))","v":4675833.333333334},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CL$12))","v":4219500},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CM$12))","v":3357666.666666667},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CN$12))","v":4803333.333333334},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CO$12))","v":2455833.3333333335},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CP$12))","v":3438166.666666667},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CQ$12))","v":5020000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CR$12))","v":4518000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CS$12))","v":4102666.666666667},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CT$12))","v":4639500},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Командировочные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":5470000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AC$12))","v":170000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AD$12))","v":90000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AE$12))","v":290000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AF$12))","v":80000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AG$12))","v":120000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AH$12))","v":250000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AI$12))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AJ$12))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AL$12))","v":300000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AM$12))","v":120000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AN$12))","v":180000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AQ$12))","v":300000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AR$12))","v":120000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AS$12))","v":150000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AW$12))","v":250000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AX$12))","v":100000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AY$12))","v":150000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BD$12))","v":250000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BE$12))","v":100000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BF$12))","v":150000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BL$12))","v":250000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BM$12))","v":100000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BN$12))","v":150000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BU$12))","v":250000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BV$12))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BW$12))","v":150000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CE$12))","v":250000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CF$12))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CG$12))","v":150000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CP$12))","v":250000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CQ$12))","v":100000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CR$12))","v":150000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":1255000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AB$12))","v":2500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AC$12))","v":7500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AD$12))","v":10500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AE$12))","v":11500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AF$12))","v":12500.000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AG$12))","v":13500.000000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AH$12))","v":14500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AI$12))","v":15500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AJ$12))","v":16500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AK$12))","v":17500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AL$12))","v":18500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AM$12))","v":19500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AN$12))","v":20000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AO$12))","v":20500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AP$12))","v":21000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AQ$12))","v":21500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AR$12))","v":22000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AS$12))","v":18333.333333333336},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AT$12))","v":18333.333333333336},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AU$12))","v":18333.333333333336},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AV$12))","v":18333.333333333336},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AW$12))","v":18333.333333333336},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AX$12))","v":18333.333333333336},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AY$12))","v":18333.333333333336},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AZ$12))","v":18333.333333333336},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BA$12))","v":18333.333333333336},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BB$12))","v":18333.333333333336},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BC$12))","v":18333.333333333336},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BD$12))","v":18333.333333333336},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BE$12))","v":18333.333333333336},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BF$12))","v":18333.333333333336},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BG$12))","v":18333.333333333336},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BH$12))","v":18333.333333333336},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BI$12))","v":18333.333333333336},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BJ$12))","v":18333.333333333336},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BK$12))","v":18333.333333333336},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BL$12))","v":18333.333333333336},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BM$12))","v":18333.333333333336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BN$12))","v":18333.333333333336},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BO$12))","v":18333.333333333336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BP$12))","v":18333.333333333336},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BQ$12))","v":18333.333333333336},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BR$12))","v":18333.333333333336},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BS$12))","v":18333.333333333336},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BT$12))","v":18333.333333333336},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BU$12))","v":18333.333333333336},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BV$12))","v":18333.333333333336},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BW$12))","v":18333.333333333336},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BX$12))","v":18333.333333333336},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BY$12))","v":18333.333333333336},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BZ$12))","v":18333.333333333336},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CA$12))","v":18333.333333333336},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CB$12))","v":18333.333333333336},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CC$12))","v":18333.333333333336},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CD$12))","v":18333.333333333336},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CE$12))","v":18333.333333333336},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CF$12))","v":18333.333333333336},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CG$12))","v":18333.333333333336},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CH$12))","v":18333.333333333336},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CI$12))","v":18333.333333333336},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CJ$12))","v":18333.333333333336},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CK$12))","v":18333.333333333336},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CL$12))","v":18333.333333333336},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CM$12))","v":18333.333333333336},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CN$12))","v":18333.333333333336},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CO$12))","v":18333.333333333336},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CP$12))","v":18333.333333333336},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CQ$12))","v":18333.333333333336},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CR$12))","v":18333.333333333336},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CS$12))","v":18333.333333333336},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CT$12))","v":18333.333333333336},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":14833754.3348132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AA$12))","v":84500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AB$12))","v":84500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AC$12))","v":175500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AD$12))","v":175500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AE$12))","v":179500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AF$12))","v":183500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AG$12))","v":187500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AH$12))","v":191500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AI$12))","v":195500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AJ$12))","v":195500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AK$12))","v":195500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AL$12))","v":195500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AM$12))","v":198035},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AN$12))","v":198035},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AO$12))","v":200765},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AP$12))","v":200765},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AQ$12))","v":201165},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AR$12))","v":201565},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AS$12))","v":198431.66666666666},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AT$12))","v":198765},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AU$12))","v":199098.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AV$12))","v":199098.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AW$12))","v":199098.33333333334},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AX$12))","v":199098.33333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AY$12))","v":201709.38333333333},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AZ$12))","v":201709.38333333333},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BA$12))","v":204521.28333333335},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BB$12))","v":204521.28333333335},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BC$12))","v":204887.95},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BD$12))","v":205254.61666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BE$12))","v":205621.28333333335},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BF$12))","v":205987.95},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BG$12))","v":206354.6166666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BH$12))","v":206354.6166666667},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BI$12))","v":206354.6166666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BJ$12))","v":206354.6166666667},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BK$12))","v":209043.99816666666},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BL$12))","v":209043.99816666666},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BM$12))","v":211940.2551666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BN$12))","v":211940.2551666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BO$12))","v":212343.58850000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BP$12))","v":212746.92183333336},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BQ$12))","v":213150.2551666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BR$12))","v":213553.58850000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BS$12))","v":213956.92183333336},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BT$12))","v":213956.92183333336},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BU$12))","v":213956.92183333336},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BV$12))","v":213956.92183333336},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BW$12))","v":216726.98477833334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BX$12))","v":216726.98477833334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BY$12))","v":219710.12948833333},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BZ$12))","v":219710.12948833333},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CA$12))","v":220153.79615499999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CB$12))","v":220597.46282166668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CC$12))","v":221041.12948833333},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CD$12))","v":221484.79615499999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CE$12))","v":221928.46282166668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CF$12))","v":221928.46282166668},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CG$12))","v":221928.46282166668},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CH$12))","v":221928.46282166668},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CI$12))","v":224781.62765501667},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CJ$12))","v":224781.62765501667},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CK$12))","v":227854.26670631664},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CL$12))","v":227854.26670631664},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CM$12))","v":228342.30003964997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CN$12))","v":228830.3333729833},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CO$12))","v":229318.36670631662},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CP$12))","v":229806.40003964998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CQ$12))","v":230294.4333729833},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CR$12))","v":230294.4333729833},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CS$12))","v":230294.4333729833},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CT$12))","v":230294.4333729833},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":10316525.642163999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AA$12))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AC$12))","v":135000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AD$12))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AE$12))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AF$12))","v":135000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AG$12))","v":135000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AH$12))","v":135000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AI$12))","v":135000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AJ$12))","v":135000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AK$12))","v":135000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AL$12))","v":135000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AM$12))","v":136950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AN$12))","v":136950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AO$12))","v":139050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AP$12))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AQ$12))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AR$12))","v":139050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AS$12))","v":139050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AT$12))","v":139050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AU$12))","v":139050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AV$12))","v":139050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AW$12))","v":139050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AX$12))","v":139050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AY$12))","v":141058.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AZ$12))","v":141058.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BA$12))","v":143221.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BB$12))","v":143221.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BC$12))","v":143221.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BD$12))","v":143221.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BE$12))","v":143221.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BF$12))","v":143221.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BG$12))","v":143221.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BH$12))","v":143221.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BI$12))","v":143221.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BJ$12))","v":143221.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BK$12))","v":145290.255},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BL$12))","v":145290.255},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BM$12))","v":147518.14500000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BN$12))","v":147518.14500000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BO$12))","v":147518.14500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BP$12))","v":147518.14500000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BQ$12))","v":147518.14500000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BR$12))","v":147518.14500000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BS$12))","v":147518.14500000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BT$12))","v":147518.14500000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BU$12))","v":147518.14500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BV$12))","v":147518.14500000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BW$12))","v":149648.96265},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BX$12))","v":149648.96265},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BY$12))","v":151943.68935},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BZ$12))","v":151943.68935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CA$12))","v":151943.68935},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CB$12))","v":151943.68935},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CC$12))","v":151943.68935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CD$12))","v":151943.68935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CE$12))","v":151943.68935},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CF$12))","v":151943.68935},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CG$12))","v":151943.68935},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CH$12))","v":151943.68935},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CI$12))","v":154138.4315295},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CJ$12))","v":154138.4315295},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CK$12))","v":156502.00003049997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CL$12))","v":156502.00003049997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CM$12))","v":156502.00003049997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CN$12))","v":156502.00003049997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CO$12))","v":156502.00003049997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CP$12))","v":156502.00003049997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CQ$12))","v":156502.00003049997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CR$12))","v":156502.00003049997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CS$12))","v":156502.00003049997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CT$12))","v":156502.00003049997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":1422271},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AE$12))","v":4000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AF$12))","v":8000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AG$12))","v":12000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AH$12))","v":16000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AI$12))","v":20000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AJ$12))","v":20000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AK$12))","v":20000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AL$12))","v":20000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AM$12))","v":20000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AN$12))","v":20000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AO$12))","v":20000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AP$12))","v":20000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AQ$12))","v":20400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AR$12))","v":20800},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AS$12))","v":17666.666666666668},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AT$12))","v":18000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AU$12))","v":18333.333333333336},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AV$12))","v":18333.333333333336},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AW$12))","v":18333.333333333336},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AX$12))","v":18333.333333333336},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AY$12))","v":18333.333333333336},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AZ$12))","v":18333.333333333336},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BA$12))","v":18333.333333333336},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BB$12))","v":18333.333333333336},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BC$12))","v":18700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BD$12))","v":19066.666666666668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BE$12))","v":19433.333333333336},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BF$12))","v":19800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BG$12))","v":20166.666666666672},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BH$12))","v":20166.666666666672},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BI$12))","v":20166.666666666672},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BJ$12))","v":20166.666666666672},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BK$12))","v":20166.666666666672},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BL$12))","v":20166.666666666672},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BM$12))","v":20166.666666666672},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BN$12))","v":20166.666666666672},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BO$12))","v":20570.000000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BP$12))","v":20973.333333333339},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BQ$12))","v":21376.666666666675},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BR$12))","v":21780.000000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BS$12))","v":22183.333333333339},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BT$12))","v":22183.333333333339},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BU$12))","v":22183.333333333339},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BV$12))","v":22183.333333333339},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BW$12))","v":22183.333333333339},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BX$12))","v":22183.333333333339},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BY$12))","v":22183.333333333339},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BZ$12))","v":22183.333333333339},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CA$12))","v":22627.000000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CB$12))","v":23070.666666666675},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CC$12))","v":23514.333333333339},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CD$12))","v":23958.000000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CE$12))","v":24401.666666666675},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CF$12))","v":24401.666666666675},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CG$12))","v":24401.666666666675},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CH$12))","v":24401.666666666675},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CI$12))","v":24401.666666666675},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CJ$12))","v":24401.666666666675},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CK$12))","v":24401.666666666675},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CL$12))","v":24401.666666666675},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CM$12))","v":24889.700000000008},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CN$12))","v":25377.733333333341},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CO$12))","v":25865.766666666674},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CP$12))","v":26353.80000000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CQ$12))","v":26841.833333333343},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CR$12))","v":26841.833333333343},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CS$12))","v":26841.833333333343},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CT$12))","v":26841.833333333343},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Крупный чек"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":15379533},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AF$12))","v":262.50000000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AG$12))","v":730.62500000000023},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AH$12))","v":1521.6250000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AI$12))","v":6790.0000000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AJ$12))","v":7123.5000000000018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AK$12))","v":12321},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AL$12))","v":17475.750000000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AM$12))","v":26790.000000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AN$12))","v":34012.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AO$12))","v":43826.250000000007},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AP$12))","v":47500.875000000007},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AQ$12))","v":44604.000000000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AR$12))","v":76170},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AS$12))","v":35362.5},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AT$12))","v":56770},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AU$12))","v":90875},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AV$12))","v":91125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AW$12))","v":90950.000000000015},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AX$12))","v":111656.25},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AY$12))","v":129675},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AZ$12))","v":146875.00000000003},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BA$12))","v":161837.50000000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BB$12))","v":154428.75},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BC$12))","v":131573.75000000003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BD$12))","v":197712.50000000003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BE$12))","v":105625},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BF$12))","v":154700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BG$12))","v":232475},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BH$12))","v":218025.00000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BI$12))","v":202100.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BJ$12))","v":237690},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BK$12))","v":260751.25000000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BL$12))","v":281725},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BM$12))","v":292100},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BN$12))","v":268548.75},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BO$12))","v":216133.75000000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BP$12))","v":316475},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BQ$12))","v":161862.50000000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BR$12))","v":233870.00000000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BS$12))","v":340387.50000000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BT$12))","v":315686.25000000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BU$12))","v":284760.00000000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BV$12))","v":329692.50000000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BW$12))","v":349968.125},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BX$12))","v":378762.50000000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BY$12))","v":382387.50000000006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BZ$12))","v":353486.25000000012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CA$12))","v":278565},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CB$12))","v":408325.00000000006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CC$12))","v":206756.25000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CD$12))","v":294533.75},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CE$12))","v":425950.00000000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CF$12))","v":389013.75000000012},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CG$12))","v":349940.00000000006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CH$12))","v":398351.25},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CI$12))","v":427808.75},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CJ$12))","v":455512.5},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CK$12))","v":465887.5},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CL$12))","v":421155.00000000006},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CM$12))","v":334827.5},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CN$12))","v":479425},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CO$12))","v":244900},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CP$12))","v":342860.00000000006},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CQ$12))","v":500175},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CR$12))","v":450157.50000000012},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CS$12))","v":408440.00000000006},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CT$12))","v":461767.50000000012},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Средний чек"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":22240321.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AF$12))","v":630},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AG$12))","v":1055.2500000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AH$12))","v":2674.35},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AI$12))","v":9684},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AJ$12))","v":11145.599999999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AK$12))","v":17463.599999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AL$12))","v":26705.7},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AM$12))","v":38304},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AN$12))","v":49995},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AO$12))","v":60979.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AP$12))","v":68011.649999999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AQ$12))","v":60845.4},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AR$12))","v":106542},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AS$12))","v":48817.5},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AT$12))","v":79789.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AU$12))","v":126900},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AV$12))","v":128925},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AW$12))","v":128220},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AX$12))","v":158962.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AY$12))","v":183967.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AZ$12))","v":210000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BA$12))","v":231090},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BB$12))","v":221346.00000000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BC$12))","v":187698},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BD$12))","v":282990},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BE$12))","v":150187.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BF$12))","v":220657.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BG$12))","v":331935},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BH$12))","v":310365},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BI$12))","v":288960},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BJ$12))","v":340119},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BK$12))","v":374547},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BL$12))","v":403110},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BM$12))","v":419460.00000000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BN$12))","v":385195.5},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BO$12))","v":311041.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BP$12))","v":456585},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BQ$12))","v":232717.5},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BR$12))","v":337249.5},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BS$12))","v":490320},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BT$12))","v":456003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BU$12))","v":411876},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BV$12))","v":478075.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BW$12))","v":505276.50000000006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BX$12))","v":548220},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BY$12))","v":552645},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BZ$12))","v":512095.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CA$12))","v":404019},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CB$12))","v":593520},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CC$12))","v":300847.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CD$12))","v":427381.49999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CE$12))","v":618720},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CF$12))","v":564529.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CG$12))","v":508343.99999999994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CH$12))","v":579244.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CI$12))","v":623052.75000000012},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CJ$12))","v":664020},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CK$12))","v":680370},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CL$12))","v":612940.5},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CM$12))","v":488176.50000000006},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CN$12))","v":697755},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CO$12))","v":357052.5},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CP$12))","v":499873.5},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CQ$12))","v":730455},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CR$12))","v":657409.5},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CS$12))","v":597444},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CT$12))","v":675783},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Up-Sale-чек"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":795346.05999999994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AF$12))","v":10.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AG$12))","v":37.800000000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AH$12))","v":72.87},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AI$12))","v":352.79999999999995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AJ$12))","v":358.02},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AK$12))","v":641.52},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AL$12))","v":886.14},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AM$12))","v":1390.8},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AN$12))","v":1749},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AO$12))","v":2295.8999999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AP$12))","v":2464.83},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AQ$12))","v":2351.58},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AR$12))","v":3983.3999999999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AS$12))","v":1857.25},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AT$12))","v":2964.1499999999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AU$12))","v":4755},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AV$12))","v":4747.5},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AW$12))","v":4744},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AX$12))","v":5805},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AY$12))","v":6749.7499999999991},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AZ$12))","v":7625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BA$12))","v":8405.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BB$12))","v":8010.45},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BC$12))","v":6835.85},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BD$12))","v":10260.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BE$12))","v":5493.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BF$12))","v":8037.75},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BG$12))","v":12074.499999999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BH$12))","v":11335.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BI$12))","v":10491.999999999998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BJ$12))","v":12336.300000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BK$12))","v":13515.650000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BL$12))","v":14621.999999999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BM$12))","v":15141.999999999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BN$12))","v":13926.599999999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BO$12))","v":11195.8},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BP$12))","v":16379.499999999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BQ$12))","v":8387.25},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BR$12))","v":12106.149999999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BS$12))","v":17626.5},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BT$12))","v":16331.850000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BU$12))","v":14725.199999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BV$12))","v":17033.849999999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BW$12))","v":18108.425000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BX$12))","v":19581.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BY$12))","v":19779},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BZ$12))","v":18269.099999999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CA$12))","v":14391.300000000001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CB$12))","v":21078.999999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CC$12))","v":10669.499999999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CD$12))","v":15213.800000000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CE$12))","v":21993.999999999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CF$12))","v":20093.399999999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CG$12))","v":18068.8},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CH$12))","v":20561.400000000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CI$12))","v":22069.924999999999},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CJ$12))","v":23491.499999999996},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CK$12))","v":24011.499999999996},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CL$12))","v":21731.850000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CM$12))","v":17266.550000000003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CN$12))","v":24738.5},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CO$12))","v":12629.25},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CP$12))","v":17680.95},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CQ$12))","v":25778.5},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CR$12))","v":23200.65},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CS$12))","v":21038.800000000003},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CT$12))","v":23781.599999999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ продавцов-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":74965363.894462302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AF$12))","v":1110.15625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AG$12))","v":2357.486979166667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AH$12))","v":5409.778645833333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AI$12))","v":21780.208333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AJ$12))","v":23884.21875},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AK$12))","v":39407.8125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AL$12))","v":57925.546875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AM$12))","v":88615.40625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AN$12))","v":113979.9609375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AO$12))","v":143149.48046875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AP$12))","v":157225.59726562499},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AQ$12))","v":157225.59726562499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AR$12))","v":249398.40625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AS$12))","v":249398.40625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AT$12))","v":249398.40625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AU$12))","v":356782.34375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AV$12))","v":359970.515625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AW$12))","v":359970.515625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AX$12))","v":442316.6015625},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AY$12))","v":528242.00187500007},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AZ$12))","v":600485.9765625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BA$12))","v":661253.99703125004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BB$12))","v":661253.99703125004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BC$12))","v":661253.99703125004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BD$12))","v":808735.67359374999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BE$12))","v":808735.67359374999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BF$12))","v":808735.67359374999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BG$12))","v":949846.97718749999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BH$12))","v":949846.97718749999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BI$12))","v":949846.97718749999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BJ$12))","v":972139.80149999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BK$12))","v":1100418.2614326561},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BL$12))","v":1186780.0617531252},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BM$12))","v":1232555.0787374999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BN$12))","v":1232555.0787374999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BO$12))","v":1232555.0787374999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BP$12))","v":1338327.6375656249},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BQ$12))","v":1338327.6375656249},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BR$12))","v":1338327.6375656249},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BS$12))","v":1438399.2347484373},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BT$12))","v":1438399.2347484373},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BU$12))","v":1438399.2347484373},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BV$12))","v":1438399.2347484373},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BW$12))","v":1524888.8405895648},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BX$12))","v":1652294.4154829215},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BY$12))","v":1666943.6160880779},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BZ$12))","v":1666943.6160880779},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CA$12))","v":1666943.6160880779},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CB$12))","v":1784814.2848228433},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CC$12))","v":1784814.2848228433},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CD$12))","v":1784814.2848228433},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CE$12))","v":1861260.9535270624},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CF$12))","v":1861260.9535270624},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CG$12))","v":1861260.9535270624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CH$12))","v":1861260.9535270624},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CI$12))","v":1927847.2453039503},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CJ$12))","v":2053594.2475529935},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CK$12))","v":2102156.9630717169},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CL$12))","v":2102156.9630717169},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CM$12))","v":2102156.9630717169},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CN$12))","v":2159760.205004239},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CO$12))","v":2159760.205004239},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CP$12))","v":2159760.205004239},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CQ$12))","v":2256885.6360416864},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CR$12))","v":2256885.6360416864},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CS$12))","v":2256885.6360416864},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CT$12))","v":2256885.6360416864},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":22489609.168338683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AF$12))","v":333.046875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AG$12))","v":707.24609375000011},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AH$12))","v":1622.9335937499998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AI$12))","v":6534.0625000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AJ$12))","v":7165.265625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AK$12))","v":11822.34375},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AL$12))","v":17377.6640625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AM$12))","v":26584.621875000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AN$12))","v":34193.98828125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AO$12))","v":42944.844140624999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AP$12))","v":47167.679179687497},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AQ$12))","v":47167.679179687497},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AR$12))","v":74819.521874999991},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AS$12))","v":74819.521874999991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AT$12))","v":74819.521874999991},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AU$12))","v":107034.703125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AV$12))","v":107991.15468749999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AW$12))","v":107991.15468749999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AX$12))","v":132694.98046875},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AY$12))","v":158472.60056250001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AZ$12))","v":180145.79296875},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BA$12))","v":198376.19910937501},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BB$12))","v":198376.19910937501},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BC$12))","v":198376.19910937501},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BD$12))","v":242620.70207812497},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BE$12))","v":242620.70207812497},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BF$12))","v":242620.70207812497},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BG$12))","v":284954.09315624996},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BH$12))","v":284954.09315624996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BI$12))","v":284954.09315624996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BJ$12))","v":291641.94044999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BK$12))","v":330125.47842979681},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BL$12))","v":356034.01852593751},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BM$12))","v":369766.52362124994},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BN$12))","v":369766.52362124994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BO$12))","v":369766.52362124994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BP$12))","v":401498.29126968747},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BQ$12))","v":401498.29126968747},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BR$12))","v":401498.29126968747},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BS$12))","v":431519.77042453119},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BT$12))","v":431519.77042453119},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BU$12))","v":431519.77042453119},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BV$12))","v":431519.77042453119},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BW$12))","v":457466.65217686939},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BX$12))","v":495688.32464487641},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BY$12))","v":500083.08482642332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BZ$12))","v":500083.08482642332},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CA$12))","v":500083.08482642332},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CB$12))","v":535444.28544685291},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CC$12))","v":535444.28544685291},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CD$12))","v":535444.28544685291},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CE$12))","v":558378.28605811868},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CF$12))","v":558378.28605811868},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CG$12))","v":558378.28605811868},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CH$12))","v":558378.28605811868},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CI$12))","v":578354.17359118501},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CJ$12))","v":616078.27426589804},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CK$12))","v":630647.08892151504},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CL$12))","v":630647.08892151504},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CM$12))","v":630647.08892151504},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CN$12))","v":647928.06150127167},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CO$12))","v":647928.06150127167},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CP$12))","v":647928.06150127167},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CQ$12))","v":677065.6908125059},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CR$12))","v":677065.6908125059},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CS$12))","v":677065.6908125059},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CT$12))","v":677065.6908125059},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":780627650.51597703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AA$12))","v":-84500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AB$12))","v":-137000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AC$12))","v":-353000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AD$12))","v":-306000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AE$12))","v":-511000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AF$12))","v":-375368.84571250004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AG$12))","v":-405374.29238409171},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AH$12))","v":-517476.19960130332},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AI$12))","v":-278960.9093851783},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AJ$12))","v":-155763.82128867996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AK$12))","v":83270.55590584001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AL$12))","v":22685.159021110041},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AM$12))","v":539669.96516757831},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AN$12))","v":909880.91230545309},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AO$12))","v":1502394.241279752},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AP$12))","v":1857979.3473874838},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AQ$12))","v":1628772.0794926332},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AR$12))","v":2216194.7620765651},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AS$12))","v":1870592.5065852078},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AT$12))","v":1573668.1031973446},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AU$12))","v":2954260.4487248491},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AV$12))","v":4083763.2079180088},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AW$12))","v":3829659.0309483483},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AX$12))","v":4280486.2780887894},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AY$12))","v":5299954.4672015077},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AZ$12))","v":6441199.3188294657},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BA$12))","v":7233662.2623301372},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BB$12))","v":7502474.5170324184},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BC$12))","v":6630419.2745112777},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BD$12))","v":6827253.2671923321},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BE$12))","v":7117806.2005983349},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BF$12))","v":5011023.2292459141},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BG$12))","v":8760688.4800135531},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BH$12))","v":11210039.02428139},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BI$12))","v":10203383.232913084},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BJ$12))","v":10462873.120260857},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BK$12))","v":12422002.149732972},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BL$12))","v":13623081.978364168},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BM$12))","v":14632360.115878616},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BN$12))","v":14225422.770684298},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BO$12))","v":11986164.244446389},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BP$12))","v":12354608.394919656},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BQ$12))","v":12230095.69894244},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BR$12))","v":8347337.8692482151},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BS$12))","v":13996397.39822951},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BT$12))","v":17442750.868592978},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BU$12))","v":15287419.976316433},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BV$12))","v":15428894.645391017},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BW$12))","v":18004780.231404286},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BX$12))","v":19861733.922467943},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BY$12))","v":20927471.510128137},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BZ$12))","v":20100431.559981048},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CA$12))","v":16692747.572404299},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CB$12))","v":17026754.290298559},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CC$12))","v":16723067.758276418},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CD$12))","v":11297067.821524147},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CE$12))","v":18481135.977064602},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CF$12))","v":22929740.215790078},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CG$12))","v":20095813.166592684},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CH$12))","v":20021006.922308043},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CI$12))","v":23346464.098143063},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CJ$12))","v":25652006.270830557},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CK$12))","v":26832947.172568537},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CL$12))","v":25692399.879944555},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CM$12))","v":21019850.288615383},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CN$12))","v":21558920.060731482},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CO$12))","v":20864094.984223388},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CP$12))","v":13925286.29245045},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CQ$12))","v":23127577.590201993},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CR$12))","v":28218217.208817054},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CS$12))","v":24747641.821594588},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CT$12))","v":24574348.864731498},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":72575558.901845947},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AA$12))","v":935000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AB$12))","v":935000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AC$12))","v":935000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AD$12))","v":935000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AE$12))","v":935000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AF$12))","v":935000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AG$12))","v":935000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AH$12))","v":935000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AI$12))","v":935000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AJ$12))","v":935000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AK$12))","v":935000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AL$12))","v":935000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AM$12))","v":963050},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AN$12))","v":963050},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AO$12))","v":963050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AP$12))","v":963050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AQ$12))","v":963050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AR$12))","v":963050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AS$12))","v":963050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AT$12))","v":963050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AU$12))","v":963050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AV$12))","v":963050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AW$12))","v":963050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AX$12))","v":963050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AY$12))","v":991941.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AZ$12))","v":991941.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BA$12))","v":991941.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BB$12))","v":991941.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BC$12))","v":991941.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BD$12))","v":991941.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BE$12))","v":991941.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BF$12))","v":991941.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BG$12))","v":991941.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BH$12))","v":991941.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BI$12))","v":991941.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BJ$12))","v":991941.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BK$12))","v":1021699.745},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BL$12))","v":1021699.745},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BM$12))","v":1021699.745},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BN$12))","v":1021699.745},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BO$12))","v":1021699.745},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BP$12))","v":1021699.745},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BQ$12))","v":1021699.745},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BR$12))","v":1021699.745},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BS$12))","v":1021699.745},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BT$12))","v":1021699.745},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BU$12))","v":1021699.745},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BV$12))","v":1021699.745},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BW$12))","v":1052350.7373500001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BX$12))","v":1052350.7373500001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BY$12))","v":1052350.7373500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BZ$12))","v":1052350.7373500001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CA$12))","v":1052350.7373500001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CB$12))","v":1052350.7373500001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CC$12))","v":1052350.7373500001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CD$12))","v":1052350.7373500001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CE$12))","v":1052350.7373500001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CF$12))","v":1052350.7373500001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CG$12))","v":1052350.7373500001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CH$12))","v":1052350.7373500001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CI$12))","v":1083921.2594704998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CJ$12))","v":1083921.2594704998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CK$12))","v":1083921.2594704998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CL$12))","v":1083921.2594704998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CM$12))","v":1083921.2594704998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CN$12))","v":1083921.2594704998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CO$12))","v":1083921.2594704998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CP$12))","v":1083921.2594704998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CQ$12))","v":1083921.2594704998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CR$12))","v":1083921.2594704998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CS$12))","v":1083921.2594704998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CT$12))","v":1083921.2594704998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":15524183.722319998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AA$12))","v":200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AB$12))","v":200000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AC$12))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AD$12))","v":200000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AE$12))","v":200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AF$12))","v":200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AG$12))","v":200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AH$12))","v":200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AI$12))","v":200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AJ$12))","v":200000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AK$12))","v":200000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AL$12))","v":200000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AM$12))","v":206000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AN$12))","v":206000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AO$12))","v":206000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AP$12))","v":206000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AQ$12))","v":206000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AR$12))","v":206000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AS$12))","v":206000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AT$12))","v":206000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AU$12))","v":206000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AV$12))","v":206000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AW$12))","v":206000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AX$12))","v":206000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AY$12))","v":212180},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AZ$12))","v":212180},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BA$12))","v":212180},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BB$12))","v":212180},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BC$12))","v":212180},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BD$12))","v":212180},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BE$12))","v":212180},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BF$12))","v":212180},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BG$12))","v":212180},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BH$12))","v":212180},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BI$12))","v":212180},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BJ$12))","v":212180},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BK$12))","v":218545.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BL$12))","v":218545.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BM$12))","v":218545.4},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BN$12))","v":218545.4},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BO$12))","v":218545.4},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BP$12))","v":218545.4},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BQ$12))","v":218545.4},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BR$12))","v":218545.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BS$12))","v":218545.4},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BT$12))","v":218545.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BU$12))","v":218545.4},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BV$12))","v":218545.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BW$12))","v":225101.76199999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BX$12))","v":225101.76199999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BY$12))","v":225101.76199999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BZ$12))","v":225101.76199999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CA$12))","v":225101.76199999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CB$12))","v":225101.76199999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CC$12))","v":225101.76199999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CD$12))","v":225101.76199999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CE$12))","v":225101.76199999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CF$12))","v":225101.76199999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CG$12))","v":225101.76199999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CH$12))","v":225101.76199999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CI$12))","v":231854.81485999995},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CJ$12))","v":231854.81485999995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CK$12))","v":231854.81485999995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CL$12))","v":231854.81485999995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CM$12))","v":231854.81485999995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CN$12))","v":231854.81485999995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CO$12))","v":231854.81485999995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CP$12))","v":231854.81485999995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CQ$12))","v":231854.81485999995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CR$12))","v":231854.81485999995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CS$12))","v":231854.81485999995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CT$12))","v":231854.81485999995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":9314510.2333920021},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AA$12))","v":120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AB$12))","v":120000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AC$12))","v":120000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AD$12))","v":120000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AE$12))","v":120000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AG$12))","v":120000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AH$12))","v":120000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AI$12))","v":120000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AJ$12))","v":120000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AK$12))","v":120000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AL$12))","v":120000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AM$12))","v":123600},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AN$12))","v":123600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AO$12))","v":123600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AP$12))","v":123600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AQ$12))","v":123600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AR$12))","v":123600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AS$12))","v":123600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AT$12))","v":123600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AU$12))","v":123600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AV$12))","v":123600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AW$12))","v":123600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AX$12))","v":123600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AY$12))","v":127308},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AZ$12))","v":127308},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BA$12))","v":127308},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BB$12))","v":127308},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BC$12))","v":127308},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BD$12))","v":127308},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BE$12))","v":127308},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BF$12))","v":127308},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BG$12))","v":127308},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BH$12))","v":127308},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BI$12))","v":127308},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BJ$12))","v":127308},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BK$12))","v":131127.24},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BL$12))","v":131127.24},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BM$12))","v":131127.24},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BN$12))","v":131127.24},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BO$12))","v":131127.24},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BP$12))","v":131127.24},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BQ$12))","v":131127.24},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BR$12))","v":131127.24},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BS$12))","v":131127.24},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BT$12))","v":131127.24},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BU$12))","v":131127.24},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BV$12))","v":131127.24},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BW$12))","v":135061.05719999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BX$12))","v":135061.05719999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BY$12))","v":135061.05719999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BZ$12))","v":135061.05719999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CA$12))","v":135061.05719999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CB$12))","v":135061.05719999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CC$12))","v":135061.05719999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CD$12))","v":135061.05719999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CE$12))","v":135061.05719999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CF$12))","v":135061.05719999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CG$12))","v":135061.05719999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CH$12))","v":135061.05719999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CI$12))","v":139112.88891599997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CJ$12))","v":139112.88891599997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CK$12))","v":139112.88891599997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CL$12))","v":139112.88891599997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CM$12))","v":139112.88891599997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CN$12))","v":139112.88891599997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CO$12))","v":139112.88891599997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CP$12))","v":139112.88891599997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CQ$12))","v":139112.88891599997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CR$12))","v":139112.88891599997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CS$12))","v":139112.88891599997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CT$12))","v":139112.88891599997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":10090719.419508006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AA$12))","v":130000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AD$12))","v":130000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AE$12))","v":130000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AF$12))","v":130000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AG$12))","v":130000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AH$12))","v":130000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AI$12))","v":130000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AJ$12))","v":130000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AK$12))","v":130000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AL$12))","v":130000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AM$12))","v":133900},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AN$12))","v":133900},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AO$12))","v":133900},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AP$12))","v":133900},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AQ$12))","v":133900},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AR$12))","v":133900},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AS$12))","v":133900},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AT$12))","v":133900},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AU$12))","v":133900},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AV$12))","v":133900},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AW$12))","v":133900},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AX$12))","v":133900},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AY$12))","v":137917},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AZ$12))","v":137917},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BA$12))","v":137917},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BB$12))","v":137917},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BC$12))","v":137917},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BD$12))","v":137917},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BE$12))","v":137917},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BF$12))","v":137917},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BG$12))","v":137917},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BH$12))","v":137917},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BI$12))","v":137917},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BJ$12))","v":137917},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BK$12))","v":142054.51},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BL$12))","v":142054.51},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BM$12))","v":142054.51},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BN$12))","v":142054.51},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BO$12))","v":142054.51},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BP$12))","v":142054.51},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BQ$12))","v":142054.51},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BR$12))","v":142054.51},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BS$12))","v":142054.51},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BT$12))","v":142054.51},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BU$12))","v":142054.51},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BV$12))","v":142054.51},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BW$12))","v":146316.14529999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BX$12))","v":146316.14529999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BY$12))","v":146316.14529999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BZ$12))","v":146316.14529999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CA$12))","v":146316.14529999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CB$12))","v":146316.14529999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CC$12))","v":146316.14529999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CD$12))","v":146316.14529999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CE$12))","v":146316.14529999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CF$12))","v":146316.14529999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CG$12))","v":146316.14529999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CH$12))","v":146316.14529999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CI$12))","v":150705.62965899997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CJ$12))","v":150705.62965899997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CK$12))","v":150705.62965899997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CL$12))","v":150705.62965899997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CM$12))","v":150705.62965899997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CN$12))","v":150705.62965899997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CO$12))","v":150705.62965899997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CP$12))","v":150705.62965899997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CQ$12))","v":150705.62965899997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CR$12))","v":150705.62965899997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CS$12))","v":150705.62965899997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CT$12))","v":150705.62965899997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":10866928.605624016},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AA$12))","v":140000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AB$12))","v":140000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AC$12))","v":140000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AD$12))","v":140000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AE$12))","v":140000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AF$12))","v":140000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AG$12))","v":140000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AH$12))","v":140000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AI$12))","v":140000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AJ$12))","v":140000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AK$12))","v":140000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AL$12))","v":140000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AM$12))","v":144200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AN$12))","v":144200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AO$12))","v":144200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AP$12))","v":144200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AQ$12))","v":144200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AR$12))","v":144200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AS$12))","v":144200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AT$12))","v":144200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AU$12))","v":144200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AV$12))","v":144200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AW$12))","v":144200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AX$12))","v":144200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AY$12))","v":148526},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AZ$12))","v":148526},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BA$12))","v":148526},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BB$12))","v":148526},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BC$12))","v":148526},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BD$12))","v":148526},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BE$12))","v":148526},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BF$12))","v":148526},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BG$12))","v":148526},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BH$12))","v":148526},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BI$12))","v":148526},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BJ$12))","v":148526},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BK$12))","v":152981.78},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BL$12))","v":152981.78},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BM$12))","v":152981.78},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BN$12))","v":152981.78},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BO$12))","v":152981.78},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BP$12))","v":152981.78},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BQ$12))","v":152981.78},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BR$12))","v":152981.78},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BS$12))","v":152981.78},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BT$12))","v":152981.78},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BU$12))","v":152981.78},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BV$12))","v":152981.78},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BW$12))","v":157571.2334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BX$12))","v":157571.2334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BY$12))","v":157571.2334},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BZ$12))","v":157571.2334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CA$12))","v":157571.2334},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CB$12))","v":157571.2334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CC$12))","v":157571.2334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CD$12))","v":157571.2334},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CE$12))","v":157571.2334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CF$12))","v":157571.2334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CG$12))","v":157571.2334},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CH$12))","v":157571.2334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CI$12))","v":162298.37040199997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CJ$12))","v":162298.37040199997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CK$12))","v":162298.37040199997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CL$12))","v":162298.37040199997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CM$12))","v":162298.37040199997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CN$12))","v":162298.37040199997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CO$12))","v":162298.37040199997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CP$12))","v":162298.37040199997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CQ$12))","v":162298.37040199997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CR$12))","v":162298.37040199997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CS$12))","v":162298.37040199997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CT$12))","v":162298.37040199997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":5045359.7097540032},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AA$12))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AC$12))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AD$12))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AE$12))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AF$12))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AG$12))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AH$12))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AI$12))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AJ$12))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AK$12))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AL$12))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AM$12))","v":66950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AN$12))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AO$12))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AP$12))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AQ$12))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AR$12))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AS$12))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AT$12))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AU$12))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AV$12))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AW$12))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AX$12))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AY$12))","v":68958.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AZ$12))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BA$12))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BB$12))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BC$12))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BD$12))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BE$12))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BF$12))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BG$12))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BH$12))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BI$12))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BJ$12))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BK$12))","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BL$12))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BM$12))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BN$12))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BO$12))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BP$12))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BQ$12))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BR$12))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BS$12))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BT$12))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BU$12))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BV$12))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BW$12))","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BX$12))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BY$12))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BZ$12))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CA$12))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CB$12))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CC$12))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CD$12))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CE$12))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CF$12))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CG$12))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CH$12))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CI$12))","v":75352.814829499985},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CJ$12))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CK$12))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CL$12))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CM$12))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CN$12))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CO$12))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CP$12))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CQ$12))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CR$12))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CS$12))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CT$12))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":21772667.670553774},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AA$12))","v":280500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AB$12))","v":280500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AC$12))","v":280500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AD$12))","v":280500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AE$12))","v":280500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AF$12))","v":280500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AG$12))","v":280500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AH$12))","v":280500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AI$12))","v":280500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AJ$12))","v":280500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AK$12))","v":280500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AL$12))","v":280500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AM$12))","v":288915},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AN$12))","v":288915},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AO$12))","v":288915},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AP$12))","v":288915},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AQ$12))","v":288915},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AR$12))","v":288915},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AS$12))","v":288915},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AT$12))","v":288915},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AU$12))","v":288915},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AV$12))","v":288915},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AW$12))","v":288915},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AX$12))","v":288915},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AY$12))","v":297582.45},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AZ$12))","v":297582.45},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BA$12))","v":297582.45},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BB$12))","v":297582.45},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BC$12))","v":297582.45},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BD$12))","v":297582.45},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BE$12))","v":297582.45},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BF$12))","v":297582.45},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BG$12))","v":297582.45},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BH$12))","v":297582.45},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BI$12))","v":297582.45},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BJ$12))","v":297582.45},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BK$12))","v":306509.92349999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BL$12))","v":306509.92349999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BM$12))","v":306509.92349999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BN$12))","v":306509.92349999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BO$12))","v":306509.92349999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BP$12))","v":306509.92349999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BQ$12))","v":306509.92349999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BR$12))","v":306509.92349999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BS$12))","v":306509.92349999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BT$12))","v":306509.92349999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BU$12))","v":306509.92349999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BV$12))","v":306509.92349999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BW$12))","v":315705.22120500001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BX$12))","v":315705.22120500001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BY$12))","v":315705.22120500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BZ$12))","v":315705.22120500001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CA$12))","v":315705.22120500001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CB$12))","v":315705.22120500001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CC$12))","v":315705.22120500001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CD$12))","v":315705.22120500001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CE$12))","v":315705.22120500001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CF$12))","v":315705.22120500001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CG$12))","v":315705.22120500001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CH$12))","v":315705.22120500001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CI$12))","v":325176.37784114992},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CJ$12))","v":325176.37784114992},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CK$12))","v":325176.37784114992},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CL$12))","v":325176.37784114992},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CM$12))","v":325176.37784114992},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CN$12))","v":325176.37784114992},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CO$12))","v":325176.37784114992},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CP$12))","v":325176.37784114992},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CQ$12))","v":325176.37784114992},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CR$12))","v":325176.37784114992},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CS$12))","v":325176.37784114992},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CT$12))","v":325176.37784114992},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":5287543.132500004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AA$12))","v":74400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AB$12))","v":74400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AC$12))","v":74400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AD$12))","v":74400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AE$12))","v":74400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AF$12))","v":74400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AG$12))","v":74400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AH$12))","v":74400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AI$12))","v":74400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AJ$12))","v":74400},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AK$12))","v":74400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AL$12))","v":74400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AM$12))","v":78120},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AN$12))","v":78120},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AO$12))","v":78120},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AP$12))","v":78120},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AQ$12))","v":78120},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AR$12))","v":78120},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AS$12))","v":65100},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AT$12))","v":65100},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AU$12))","v":65100},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AV$12))","v":65100},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AW$12))","v":65100},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AX$12))","v":65100},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AY$12))","v":68355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AZ$12))","v":68355},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BA$12))","v":68355},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BB$12))","v":68355},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BC$12))","v":68355},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BD$12))","v":68355},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BE$12))","v":68355},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BF$12))","v":68355},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BG$12))","v":68355},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BH$12))","v":68355},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BI$12))","v":68355},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BJ$12))","v":68355},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BK$12))","v":71772.75},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BL$12))","v":71772.75},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BM$12))","v":71772.75},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BN$12))","v":71772.75},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BO$12))","v":71772.75},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BP$12))","v":71772.75},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BQ$12))","v":71772.75},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BR$12))","v":71772.75},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BS$12))","v":71772.75},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BT$12))","v":71772.75},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BU$12))","v":71772.75},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BV$12))","v":71772.75},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BW$12))","v":75361.387500000012},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BX$12))","v":75361.387500000012},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BY$12))","v":75361.387500000012},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BZ$12))","v":75361.387500000012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CA$12))","v":75361.387500000012},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CB$12))","v":75361.387500000012},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CC$12))","v":75361.387500000012},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CD$12))","v":75361.387500000012},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CE$12))","v":75361.387500000012},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CF$12))","v":75361.387500000012},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CG$12))","v":75361.387500000012},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CH$12))","v":75361.387500000012},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CI$12))","v":79129.456875000018},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CJ$12))","v":79129.456875000018},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CK$12))","v":79129.456875000018},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CL$12))","v":79129.456875000018},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CM$12))","v":79129.456875000018},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CN$12))","v":79129.456875000018},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CO$12))","v":79129.456875000018},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CP$12))","v":79129.456875000018},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CQ$12))","v":79129.456875000018},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CR$12))","v":79129.456875000018},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CS$12))","v":79129.456875000018},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CT$12))","v":79129.456875000018},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":2585326.2420670376},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AA$12))","v":10600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AB$12))","v":10600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AC$12))","v":10600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AD$12))","v":10600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AE$12))","v":10600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AF$12))","v":10628.754687500001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AG$12))","v":10663.101901041668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AH$12))","v":10744.080708333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AI$12))","v":11176.961036458333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AJ$12))","v":11252.555812499999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AK$12))","v":11662.6403125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AL$12))","v":12165.62565625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AM$12))","v":13573.5948796875},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AN$12))","v":14287.662046875001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AO$12))","v":15103.2769453125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AP$12))","v":15516.23133046875},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AQ$12))","v":15516.23133046875},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AR$12))","v":17979.4379625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AS$12))","v":14982.86496875},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AT$12))","v":14982.86496875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AU$12))","v":17459.556843750001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AV$12))","v":17677.674218750002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AW$12))","v":17677.674218750002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AX$12))","v":19509.410429687501},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AY$12))","v":22230.428431640627},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AZ$12))","v":23948.684156250001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BA$12))","v":25408.335011718751},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BB$12))","v":25408.335011718751},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BC$12))","v":25408.335011718751},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BD$12))","v":28677.158909765629},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BE$12))","v":28677.158909765629},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BF$12))","v":28677.158909765629},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BG$12))","v":31983.372257812505},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BH$12))","v":31983.372257812505},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BI$12))","v":31983.372257812505},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BJ$12))","v":32709.802846874998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BK$12))","v":36807.751226777349},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BL$12))","v":38919.713232832037},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BM$12))","v":40075.862080078128},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BN$12))","v":40075.862080078128},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BO$12))","v":40075.862080078128},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BP$12))","v":42196.674551308599},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BQ$12))","v":42196.674551308599},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BR$12))","v":42196.674551308599},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BS$12))","v":44597.013425507823},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BT$12))","v":44597.013425507823},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BU$12))","v":44597.013425507823},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BV$12))","v":44597.013425507823},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BW$12))","v":48345.079548476067},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BX$12))","v":51444.322623637199},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BY$12))","v":51941.373928417968},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BZ$12))","v":51941.373928417968},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CA$12))","v":51941.373928417968},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CB$12))","v":54193.929599249997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CC$12))","v":54193.929599249997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CD$12))","v":54193.929599249997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CE$12))","v":56077.079562799801},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CF$12))","v":56077.079562799801},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CG$12))","v":56077.079562799801},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CH$12))","v":56077.079562799801},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CI$12))","v":59703.590136641302},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CJ$12))","v":62882.096846006672},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CK$12))","v":64197.620676430648},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CL$12))","v":64197.620676430648},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CM$12))","v":64197.620676430648},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CN$12))","v":64957.285298810508},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CO$12))","v":64957.285298810508},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CP$12))","v":64957.285298810508},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CQ$12))","v":67295.840966390024},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CR$12))","v":67295.840966390024},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CS$12))","v":67295.840966390024},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CT$12))","v":67295.840966390024},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":645868.76003119815},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AA$12))","v":4800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AB$12))","v":4800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AC$12))","v":4800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AD$12))","v":4800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AE$12))","v":4800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AF$12))","v":4805.7509375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AG$12))","v":4812.6203802083328},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AH$12))","v":4828.8161416666662},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AI$12))","v":4915.3922072916666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AJ$12))","v":4930.5111625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AK$12))","v":5012.5280624999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AL$12))","v":5113.1251312499999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AM$12))","v":5370.7555766249998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AN$12))","v":5509.4886262500004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AO$12))","v":5667.9509493750002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AP$12))","v":5748.1820870624997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AQ$12))","v":5748.1820870624997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AR$12))","v":6226.7479469999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AS$12))","v":5188.9566224999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AT$12))","v":5188.9566224999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AU$12))","v":5670.1424725000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AV$12))","v":5712.5195625000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AW$12))","v":5712.5195625000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AX$12))","v":6068.399740625},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AY$12))","v":6519.2131048124993},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AZ$12))","v":6843.507572999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BA$12))","v":7118.9943303749988},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BB$12))","v":7118.9943303749988},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BC$12))","v":7118.9943303749988},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BD$12))","v":7735.934808112499},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BE$12))","v":7735.934808112499},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BF$12))","v":7735.934808112499},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BG$12))","v":8359.9319722499986},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BH$12))","v":8359.9319722499986},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BI$12))","v":8359.9319722499986},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BJ$12))","v":8497.0346270999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BK$12))","v":9118.4480126752496},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BL$12))","v":9505.6599295777487},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BM$12))","v":9717.6308883749989},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BN$12))","v":9717.6308883749989},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BO$12))","v":9717.6308883749989},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BP$12))","v":10106.46546968925},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BQ$12))","v":10106.46546968925},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BR$12))","v":10106.46546968925},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BS$12))","v":10546.5490573815},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BT$12))","v":10546.5490573815},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BU$12))","v":10546.5490573815},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BV$12))","v":10546.5490573815},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BW$12))","v":11027.880166989398},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BX$12))","v":11579.867518138224},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BY$12))","v":11668.394305633501},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BZ$12))","v":11668.394305633501},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CA$12))","v":11668.394305633501},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CB$12))","v":12069.583308207364},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CC$12))","v":12069.583308207364},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CD$12))","v":12069.583308207364},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CE$12))","v":12404.979705000736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CF$12))","v":12404.979705000736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CG$12))","v":12404.979705000736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CH$12))","v":12404.979705000736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CI$12))","v":12795.411427312454},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CJ$12))","v":13345.341527968081},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CK$12))","v":13572.947199004835},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CL$12))","v":13572.947199004835},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CM$12))","v":13572.947199004835},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CN$12))","v":13704.380755844259},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CO$12))","v":13704.380755844259},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CP$12))","v":13704.380755844259},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CQ$12))","v":14108.986525550989},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CR$12))","v":14108.986525550989},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CS$12))","v":14108.986525550989},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CT$12))","v":14108.986525550989},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":42139484.01822722},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AC$12))","v":125000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AD$12))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AE$12))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AF$12))","v":145134.03519850003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AG$12))","v":146485.21185948202},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AH$12))","v":147103.24080223282},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AI$12))","v":161010.35996016281},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AJ$12))","v":164827.91334925321},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AK$12))","v":167491.73881488841},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AL$12))","v":184606.21200079363},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AM$12))","v":194575.06963951333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AN$12))","v":202886.33753365331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AO$12))","v":225003.34006979066},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AP$12))","v":232970.94998255122},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AQ$12))","v":233350.88169842496},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AR$12))","v":262021.58216604881},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AS$12))","v":219101.19955903362},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AT$12))","v":216448.40458736598},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AU$12))","v":257804.60641487257},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AV$12))","v":276583.00967018248},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AW$12))","v":276786.88150995201},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AX$12))","v":301959.9075255206},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AY$12))","v":325874.97078729194},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AZ$12))","v":345377.05218636396},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BA$12))","v":378730.80323579302},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BB$12))","v":384476.60967164492},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BC$12))","v":368992.24783973442},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BD$12))","v":409269.42894187174},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BE$12))","v":398819.79834980244},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BF$12))","v":378294.11411033123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BG$12))","v":465158.38891878596},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BH$12))","v":500904.44485933072},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BI$12))","v":485091.98279823613},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BJ$12))","v":517227.91746691649},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BK$12))","v":555237.59008740424},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BL$12))","v":581978.07880405523},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BM$12))","v":623237.53685668879},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BN$12))","v":618854.84747965867},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BO$12))","v":577901.42529439856},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BP$12))","v":630279.2158538606},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BQ$12))","v":605300.39193890826},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BR$12))","v":563142.49821949285},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BS$12))","v":691363.66972610448},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BT$12))","v":740271.10992642248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BU$12))","v":709751.45307707868},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BV$12))","v":749313.46499727212},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BW$12))","v":794898.89593359421},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BX$12))","v":827008.08644060325},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BY$12))","v":880840.28674866748},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BZ$12))","v":870385.57849210617},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CA$12))","v":811549.50232773367},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CB$12))","v":881343.39273588452},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CC$12))","v":846756.11018450465},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CD$12))","v":785314.58021756459},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CE$12))","v":955766.35533163347},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CF$12))","v":1015835.9291449322},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CG$12))","v":971808.04399935284},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CH$12))","v":1023683.5624570393},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CI$12))","v":1081564.6348011426},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CJ$12))","v":1121200.4499631918},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CK$12))","v":1195634.9818449107},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CL$12))","v":1180453.9603429993},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CM$12))","v":1102024.6869234147},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CN$12))","v":1193121.5914005761},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CO$12))","v":1147832.8492856096},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CP$12))","v":1070233.5475382786},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CQ$12))","v":1288807.3874727548},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CR$12))","v":1361399.1469908459},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CS$12))","v":1305480.0707054278},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CT$12))","v":1380540.4631747855},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":1203841.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AC$12))","v":15000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AD$12))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AE$12))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AF$12))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AG$12))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AH$12))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AI$12))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AJ$12))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AK$12))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AL$12))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AM$12))","v":16500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AN$12))","v":16500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AO$12))","v":16500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AP$12))","v":16500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AQ$12))","v":16500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AR$12))","v":16500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AS$12))","v":13750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AT$12))","v":13750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AU$12))","v":13750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AV$12))","v":13750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AW$12))","v":13750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AX$12))","v":13750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AY$12))","v":15125.000000000004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AZ$12))","v":15125.000000000004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BA$12))","v":15125.000000000004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BB$12))","v":15125.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BC$12))","v":15125.000000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BD$12))","v":15125.000000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BE$12))","v":15125.000000000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BF$12))","v":15125.000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BG$12))","v":15125.000000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BH$12))","v":15125.000000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BI$12))","v":15125.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BJ$12))","v":15125.000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BK$12))","v":16637.500000000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BL$12))","v":16637.500000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BM$12))","v":16637.500000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BN$12))","v":16637.500000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BO$12))","v":16637.500000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BP$12))","v":16637.500000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BQ$12))","v":16637.500000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BR$12))","v":16637.500000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BS$12))","v":16637.500000000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BT$12))","v":16637.500000000007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BU$12))","v":16637.500000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BV$12))","v":16637.500000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BW$12))","v":18301.250000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BX$12))","v":18301.250000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BY$12))","v":18301.250000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BZ$12))","v":18301.250000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CA$12))","v":18301.250000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CB$12))","v":18301.250000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CC$12))","v":18301.250000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CD$12))","v":18301.250000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CE$12))","v":18301.250000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CF$12))","v":18301.250000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CG$12))","v":18301.250000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CH$12))","v":18301.250000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CI$12))","v":20131.375000000007},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CJ$12))","v":20131.375000000007},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CK$12))","v":20131.375000000007},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CL$12))","v":20131.375000000007},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CM$12))","v":20131.375000000007},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CN$12))","v":20131.375000000007},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CO$12))","v":20131.375000000007},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CP$12))","v":20131.375000000007},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CQ$12))","v":20131.375000000007},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CR$12))","v":20131.375000000007},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CS$12))","v":20131.375000000007},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CT$12))","v":20131.375000000007},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":685919.921875},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AC$12))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AE$12))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AO$12))","v":10500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AP$12))","v":10500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AQ$12))","v":10500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AR$12))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AS$12))","v":8750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AT$12))","v":8750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AU$12))","v":8750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AV$12))","v":8750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AW$12))","v":8750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AX$12))","v":8750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AY$12))","v":8750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AZ$12))","v":8750},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BA$12))","v":9187.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BB$12))","v":9187.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BC$12))","v":9187.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BD$12))","v":9187.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BE$12))","v":9187.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BF$12))","v":9187.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BG$12))","v":9187.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BH$12))","v":9187.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BI$12))","v":9187.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BJ$12))","v":9187.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BK$12))","v":9187.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BL$12))","v":9187.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BM$12))","v":9646.8750000000018},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BN$12))","v":9646.8750000000018},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BO$12))","v":9646.8750000000018},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BP$12))","v":9646.8750000000018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BQ$12))","v":9646.8750000000018},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BR$12))","v":9646.8750000000018},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BS$12))","v":9646.8750000000018},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BT$12))","v":9646.8750000000018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BU$12))","v":9646.8750000000018},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BV$12))","v":9646.8750000000018},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BW$12))","v":9646.8750000000018},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BX$12))","v":9646.8750000000018},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BY$12))","v":10129.21875},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BZ$12))","v":10129.21875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CA$12))","v":10129.21875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CB$12))","v":10129.21875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CC$12))","v":10129.21875},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CD$12))","v":10129.21875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CE$12))","v":10129.21875},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CF$12))","v":10129.21875},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CG$12))","v":10129.21875},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CH$12))","v":10129.21875},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CI$12))","v":10129.21875},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CJ$12))","v":10129.21875},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CK$12))","v":10635.679687500002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CL$12))","v":10635.679687500002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CM$12))","v":10635.679687500002},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CN$12))","v":10635.679687500002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CO$12))","v":10635.679687500002},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CP$12))","v":10635.679687500002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CQ$12))","v":10635.679687500002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CR$12))","v":10635.679687500002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CS$12))","v":10635.679687500002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CT$12))","v":10635.679687500002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":8633288.352060236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AF$12))","v":67.017599249999989},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AG$12))","v":242.60592974100004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AH$12))","v":551.62040111639999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AI$12))","v":2005.1799800813999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AJ$12))","v":3363.9566746266},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AK$12))","v":4695.8694074442001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AL$12))","v":7203.1060003968005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AM$12))","v":10832.534819756642},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AN$12))","v":14988.16876682664},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AO$12))","v":19141.67003489532},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AP$12))","v":22459.974991275598},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AQ$12))","v":22649.940849212464},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AR$12))","v":29664.791083024382},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AS$12))","v":24485.558112850103},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AT$12))","v":23159.160627016307},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AU$12))","v":37126.80320743622},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AV$12))","v":45844.959001757852},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AW$12))","v":45946.894921642604},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AX$12))","v":51151.903762760259},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AY$12))","v":61683.784976979237},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AZ$12))","v":71434.825676515233},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BA$12))","v":79773.296617896442},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BB$12))","v":81834.234377489076},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BC$12))","v":74092.05346153384},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BD$12))","v":85299.023970935785},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BE$12))","v":79181.046670734489},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BF$12))","v":68918.204550998867},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BG$12))","v":102525.5599093929},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BH$12))","v":119416.10967508193},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BI$12))","v":111509.87864453465},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BJ$12))","v":116770.58572845813},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BK$12))","v":133938.44601366029},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BL$12))","v":147308.69037198581},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BM$12))","v":155820.74562284423},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BN$12))","v":152440.60230678334},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BO$12))","v":131963.89121415332},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BP$12))","v":145076.00159088013},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BQ$12))","v":131278.91114310359},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BR$12))","v":110199.96428339582},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BS$12))","v":159926.08664339708},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BT$12))","v":182941.36040422556},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BU$12))","v":167681.53197955369},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BV$12))","v":171639.62820701531},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BW$12))","v":192018.17770191288},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BX$12))","v":208072.7729554174},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BY$12))","v":217342.500528551},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BZ$12))","v":210374.62632968044},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CA$12))","v":180956.58824749419},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CB$12))","v":196707.81267508119},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CC$12))","v":177499.59932174243},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CD$12))","v":146778.8343382724},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CE$12))","v":210944.42904116961},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CF$12))","v":238873.18666240521},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CG$12))","v":216859.24408961556},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CH$12))","v":219630.68117890769},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CI$12))","v":245339.52263700418},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CJ$12))","v":265157.43021802878},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CK$12))","v":276638.51133663213},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CL$12))","v":266499.70515032584},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CM$12))","v":227285.06844053351},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CN$12))","v":244802.27089025755},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CO$12))","v":219354.77485388864},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CP$12))","v":180555.12398022323},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CQ$12))","v":259007.6691797188},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CR$12))","v":292220.11146199011},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CS$12))","v":264260.57331928099},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CT$12))","v":267872.95730944339},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":2019101.1081380951},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AE$12))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AG$12))","v":11000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AH$12))","v":11000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AI$12))","v":11000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AJ$12))","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AK$12))","v":12100.000000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AL$12))","v":12100.000000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AM$12))","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AN$12))","v":13310.000000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AO$12))","v":13310.000000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AP$12))","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AQ$12))","v":14641.000000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AR$12))","v":14641.000000000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AS$12))","v":13420.916666666672},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AT$12))","v":13420.916666666672},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AU$12))","v":13420.916666666672},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AV$12))","v":14763.00833333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AW$12))","v":14763.00833333334},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AX$12))","v":14763.00833333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AY$12))","v":16239.309166666679},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AZ$12))","v":16239.309166666679},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BA$12))","v":16239.309166666679},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BB$12))","v":17863.240083333345},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BC$12))","v":17863.240083333345},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BD$12))","v":17863.240083333345},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BE$12))","v":19649.564091666682},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BF$12))","v":19649.564091666682},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BG$12))","v":19649.564091666682},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BH$12))","v":21614.520500833347},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BI$12))","v":21614.520500833347},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BJ$12))","v":21614.520500833347},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BK$12))","v":23775.972550916689},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BL$12))","v":23775.972550916689},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BM$12))","v":23775.972550916689},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BN$12))","v":26153.569806008356},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BO$12))","v":26153.569806008356},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BP$12))","v":26153.569806008356},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BQ$12))","v":28768.92678660919},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BR$12))","v":28768.92678660919},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BS$12))","v":28768.92678660919},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BT$12))","v":31645.81946527012},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BU$12))","v":31645.81946527012},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BV$12))","v":31645.81946527012},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BW$12))","v":34810.401411797131},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BX$12))","v":34810.401411797131},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BY$12))","v":34810.401411797131},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BZ$12))","v":38291.441552976845},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CA$12))","v":38291.441552976845},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CB$12))","v":38291.441552976845},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CC$12))","v":42120.585708274528},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CD$12))","v":42120.585708274528},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CE$12))","v":42120.585708274528},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CF$12))","v":46332.64427910198},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CG$12))","v":46332.64427910198},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CH$12))","v":46332.64427910198},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CI$12))","v":50965.908707012197},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CJ$12))","v":50965.908707012197},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CK$12))","v":50965.908707012197},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CL$12))","v":56062.499577713417},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CM$12))","v":56062.499577713417},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CN$12))","v":56062.499577713417},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CO$12))","v":61668.749535484763},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CP$12))","v":61668.749535484763},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CQ$12))","v":61668.749535484763},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CR$12))","v":67835.624489033245},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CS$12))","v":67835.624489033245},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CT$12))","v":67835.624489033245},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":631060439.07526565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AA$12))","v":-2364800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AB$12))","v":-1457300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AC$12))","v":-1783300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AD$12))","v":-1746300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AE$12))","v":-1951300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AF$12))","v":-1827850.2146610001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AG$12))","v":-1859639.5314727402},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AH$12))","v":-1975720.8537639529},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AI$12))","v":-1776265.2455578407},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AJ$12))","v":-1631966.4359358498},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AK$12))","v":-1419502.2662840486},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AL$12))","v":-1504308.7778296834},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AM$12))","v":-1059912.6107719974},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AN$12))","v":-692872.27760445001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AO$12))","v":-130558.36957535148},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AP$12))","v":244752.17702646367},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AQ$12))","v":44071.784376677126},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AR$12))","v":427457.52975882869},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AS$12))","v":314254.48543492425},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AT$12))","v":19982.877018729225},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AU$12))","v":1182892.7117437264},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AV$12))","v":2451456.788216576},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AW$12))","v":2212416.9556571469},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AX$12))","v":2507662.0256273318},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AY$12))","v":3465262.5812449511},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AZ$12))","v":4586873.2241911963},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BA$12))","v":5362349.6198694371},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BB$12))","v":5727591.6280186791},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BC$12))","v":4871020.7473294493},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BD$12))","v":4794874.1216692999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BE$12))","v":5324694.3585306536},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BF$12))","v":3238437.0714177042},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BG$12))","v":6665872.9025014229},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BH$12))","v":9310912.325191997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BI$12))","v":8320068.9958847854},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BJ$12))","v":8495709.2740855906},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BK$12))","v":10248483.865277013},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BL$12))","v":11444858.767473873},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BM$12))","v":12478416.248246249},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BN$12))","v":12156792.011736188},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BO$12))","v":9958486.9076835383},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BP$12))","v":10123586.747558665},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BQ$12))","v":10172509.748482533},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BR$12))","v":6331909.8125077244},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BS$12))","v":11681884.026326571},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BT$12))","v":15247353.777683668},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BU$12))","v":13122542.542256467},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BV$12))","v":13224455.199410856},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BW$12))","v":15600815.948081724},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BX$12))","v":17311337.284569286},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BY$12))","v":18504810.517755765},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BZ$12))","v":17723018.86719989},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CA$12))","v":14374170.955787513},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CB$12))","v":14478051.141641974},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CC$12))","v":14366630.789129455},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CD$12))","v":9002072.3823441267},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CE$12))","v":15881649.718961682},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CF$12))","v":20402004.881322347},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CG$12))","v":17612105.717270531},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CH$12))","v":17485423.954528201},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CI$12))","v":20646587.405892212},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CJ$12))","v":22743855.818651162},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CK$12))","v":23979227.860531863},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CL$12))","v":22945948.25753947},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CM$12))","v":18351827.939629883},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CN$12))","v":18745733.185523011},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CO$12))","v":18149373.374696475},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CP$12))","v":11288163.984670866},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CQ$12))","v":20105439.38432008},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CR$12))","v":25287186.140147619},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CS$12))","v":21872529.829210572},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CT$12))","v":21624176.47987812},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":3020249.9999999949},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AB$12))","v":47833.333333333328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AC$12))","v":89500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AD$12))","v":89500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AE$12))","v":89500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AF$12))","v":89500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AG$12))","v":89500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AH$12))","v":89500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AI$12))","v":89500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AJ$12))","v":89500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AK$12))","v":89500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AL$12))","v":89500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AM$12))","v":89500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AN$12))","v":47833.333333333336},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AO$12))","v":47833.333333333336},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AP$12))","v":47833.333333333336},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AQ$12))","v":47833.333333333336},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AR$12))","v":47833.333333333336},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AS$12))","v":39861.111111111117},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AT$12))","v":39861.111111111117},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AU$12))","v":39861.111111111117},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AV$12))","v":39861.111111111117},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AW$12))","v":39861.111111111117},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AX$12))","v":39861.111111111117},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AY$12))","v":39861.111111111117},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AZ$12))","v":39861.111111111117},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BA$12))","v":39861.111111111117},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BB$12))","v":39861.111111111117},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BC$12))","v":39861.111111111117},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BD$12))","v":39861.111111111117},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BE$12))","v":39861.111111111117},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BF$12))","v":39861.111111111117},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BG$12))","v":39861.111111111117},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BH$12))","v":39861.111111111117},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BI$12))","v":39861.111111111117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BJ$12))","v":39861.111111111117},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BK$12))","v":39861.111111111117},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BL$12))","v":39861.111111111117},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BM$12))","v":39861.111111111117},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BN$12))","v":39861.111111111117},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BO$12))","v":39861.111111111117},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BP$12))","v":39861.111111111117},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BQ$12))","v":39861.111111111117},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BR$12))","v":39861.111111111117},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BS$12))","v":39861.111111111117},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BT$12))","v":39861.111111111117},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BU$12))","v":39861.111111111117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BV$12))","v":39861.111111111117},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BW$12))","v":39861.111111111117},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BX$12))","v":39861.111111111117},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BY$12))","v":39861.111111111117},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BZ$12))","v":39861.111111111117},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CA$12))","v":39861.111111111117},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CB$12))","v":39861.111111111117},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CC$12))","v":39861.111111111117},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CD$12))","v":39861.111111111117},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CE$12))","v":39861.111111111117},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CF$12))","v":39861.111111111117},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CG$12))","v":39861.111111111117},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CH$12))","v":39861.111111111117},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CI$12))","v":39861.111111111117},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CJ$12))","v":34722.222222222226},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Оформление юрлица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":17611.111111111095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AB$12))","v":333.33333333333331},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AC$12))","v":333.33333333333331},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AD$12))","v":333.33333333333331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AE$12))","v":333.33333333333331},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AF$12))","v":333.33333333333331},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AG$12))","v":333.33333333333331},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AH$12))","v":333.33333333333331},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AI$12))","v":333.33333333333331},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AJ$12))","v":333.33333333333331},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AK$12))","v":333.33333333333331},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AL$12))","v":333.33333333333331},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AM$12))","v":333.33333333333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AN$12))","v":333.33333333333331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AO$12))","v":333.33333333333331},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AP$12))","v":333.33333333333331},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AQ$12))","v":333.33333333333331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AR$12))","v":333.33333333333331},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AS$12))","v":277.77777777777777},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AT$12))","v":277.77777777777777},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AU$12))","v":277.77777777777777},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AV$12))","v":277.77777777777777},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AW$12))","v":277.77777777777777},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AX$12))","v":277.77777777777777},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AY$12))","v":277.77777777777777},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AZ$12))","v":277.77777777777777},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BA$12))","v":277.77777777777777},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BB$12))","v":277.77777777777777},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BC$12))","v":277.77777777777777},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BD$12))","v":277.77777777777777},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BE$12))","v":277.77777777777777},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BF$12))","v":277.77777777777777},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BG$12))","v":277.77777777777777},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BH$12))","v":277.77777777777777},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BI$12))","v":277.77777777777777},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BJ$12))","v":277.77777777777777},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BK$12))","v":277.77777777777777},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BL$12))","v":277.77777777777777},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BM$12))","v":277.77777777777777},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BN$12))","v":277.77777777777777},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BO$12))","v":277.77777777777777},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BP$12))","v":277.77777777777777},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BQ$12))","v":277.77777777777777},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BR$12))","v":277.77777777777777},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BS$12))","v":277.77777777777777},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BT$12))","v":277.77777777777777},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BU$12))","v":277.77777777777777},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BV$12))","v":277.77777777777777},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BW$12))","v":277.77777777777777},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BX$12))","v":277.77777777777777},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BY$12))","v":277.77777777777777},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BZ$12))","v":277.77777777777777},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CA$12))","v":277.77777777777777},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CB$12))","v":277.77777777777777},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CC$12))","v":277.77777777777777},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CD$12))","v":277.77777777777777},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CE$12))","v":277.77777777777777},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CF$12))","v":277.77777777777777},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CG$12))","v":277.77777777777777},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CH$12))","v":277.77777777777777},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CI$12))","v":277.77777777777777},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Разработка логотипа и дизайна"},null,{"$f":"L116+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":264166.66666666645},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AB$12))","v":5000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AC$12))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AD$12))","v":5000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AE$12))","v":5000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AF$12))","v":5000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AG$12))","v":5000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AH$12))","v":5000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AI$12))","v":5000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AJ$12))","v":5000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AK$12))","v":5000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AL$12))","v":5000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AM$12))","v":5000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AN$12))","v":5000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AO$12))","v":5000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AP$12))","v":5000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AQ$12))","v":5000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AR$12))","v":5000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AS$12))","v":4166.666666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AT$12))","v":4166.666666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AU$12))","v":4166.666666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AV$12))","v":4166.666666666667},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AW$12))","v":4166.666666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AX$12))","v":4166.666666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AY$12))","v":4166.666666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AZ$12))","v":4166.666666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BA$12))","v":4166.666666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BB$12))","v":4166.666666666667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BC$12))","v":4166.666666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BD$12))","v":4166.666666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BE$12))","v":4166.666666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BF$12))","v":4166.666666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BG$12))","v":4166.666666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BH$12))","v":4166.666666666667},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BI$12))","v":4166.666666666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BJ$12))","v":4166.666666666667},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BK$12))","v":4166.666666666667},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BL$12))","v":4166.666666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BM$12))","v":4166.666666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BN$12))","v":4166.666666666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BO$12))","v":4166.666666666667},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BP$12))","v":4166.666666666667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BQ$12))","v":4166.666666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BR$12))","v":4166.666666666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BS$12))","v":4166.666666666667},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BT$12))","v":4166.666666666667},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BU$12))","v":4166.666666666667},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BV$12))","v":4166.666666666667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BW$12))","v":4166.666666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BX$12))","v":4166.666666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BY$12))","v":4166.666666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BZ$12))","v":4166.666666666667},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CA$12))","v":4166.666666666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CB$12))","v":4166.666666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CC$12))","v":4166.666666666667},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CD$12))","v":4166.666666666667},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CE$12))","v":4166.666666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CF$12))","v":4166.666666666667},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CG$12))","v":4166.666666666667},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CH$12))","v":4166.666666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CI$12))","v":4166.666666666667},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Заключение контрактов с поставщиками"},null,{"$f":"L117+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":438888.88888888858},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AC$12))","v":8333.3333333333339},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AD$12))","v":8333.3333333333339},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AE$12))","v":8333.3333333333339},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AF$12))","v":8333.3333333333339},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AG$12))","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AS$12))","v":6944.4444444444453},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AT$12))","v":6944.4444444444453},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AU$12))","v":6944.4444444444453},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AV$12))","v":6944.4444444444453},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AW$12))","v":6944.4444444444453},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AX$12))","v":6944.4444444444453},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AY$12))","v":6944.4444444444453},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AZ$12))","v":6944.4444444444453},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BA$12))","v":6944.4444444444453},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BB$12))","v":6944.4444444444453},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BC$12))","v":6944.4444444444453},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BD$12))","v":6944.4444444444453},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BE$12))","v":6944.4444444444453},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BF$12))","v":6944.4444444444453},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BG$12))","v":6944.4444444444453},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BH$12))","v":6944.4444444444453},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BI$12))","v":6944.4444444444453},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BJ$12))","v":6944.4444444444453},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BK$12))","v":6944.4444444444453},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BL$12))","v":6944.4444444444453},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BM$12))","v":6944.4444444444453},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BN$12))","v":6944.4444444444453},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BO$12))","v":6944.4444444444453},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BP$12))","v":6944.4444444444453},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BQ$12))","v":6944.4444444444453},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BR$12))","v":6944.4444444444453},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BS$12))","v":6944.4444444444453},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BT$12))","v":6944.4444444444453},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BU$12))","v":6944.4444444444453},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BV$12))","v":6944.4444444444453},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BW$12))","v":6944.4444444444453},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BX$12))","v":6944.4444444444453},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BY$12))","v":6944.4444444444453},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BZ$12))","v":6944.4444444444453},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CA$12))","v":6944.4444444444453},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CB$12))","v":6944.4444444444453},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CC$12))","v":6944.4444444444453},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CD$12))","v":6944.4444444444453},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CE$12))","v":6944.4444444444453},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CF$12))","v":6944.4444444444453},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CG$12))","v":6944.4444444444453},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CH$12))","v":6944.4444444444453},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CI$12))","v":6944.4444444444453},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CJ$12))","v":6944.4444444444453},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Лицензирование"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":500000.00000000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AB$12))","v":41666.666666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AC$12))","v":41666.666666666664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AD$12))","v":41666.666666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AE$12))","v":41666.666666666664},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AF$12))","v":41666.666666666664},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AG$12))","v":41666.666666666664},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AH$12))","v":41666.666666666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AI$12))","v":41666.666666666664},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AJ$12))","v":41666.666666666664},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AK$12))","v":41666.666666666664},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AL$12))","v":41666.666666666664},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AM$12))","v":41666.666666666664},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CV124,$Z$2:$CV$2,Periods!$Q$18),SUM($Z124:$CV124))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z124:$CV124,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":108015000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AE$12))","v":44166.666666666664},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AF$12))","v":185000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AG$12))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AH$12))","v":386666.66666666663},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AI$12))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AJ$12))","v":420000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AK$12))","v":640833.33333333326},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AL$12))","v":682500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AM$12))","v":682500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AN$12))","v":682500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AO$12))","v":947500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AP$12))","v":997500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AQ$12))","v":997500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AR$12))","v":997500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AS$12))","v":831250},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AT$12))","v":1052083.3333333335},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AU$12))","v":1093750.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AV$12))","v":1093750.0000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AW$12))","v":1093750.0000000002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AX$12))","v":1093750.0000000002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AY$12))","v":1093750.0000000002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AZ$12))","v":1314583.3333333335},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BA$12))","v":1356250.0000000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BB$12))","v":1356250.0000000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BC$12))","v":1356250.0000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BD$12))","v":1356250.0000000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BE$12))","v":1356250.0000000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BF$12))","v":1356250.0000000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BG$12))","v":1577083.3333333337},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BH$12))","v":1618750.0000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BI$12))","v":1618750.0000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BJ$12))","v":1618750.0000000002},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BK$12))","v":1618750.0000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BL$12))","v":1618750.0000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BM$12))","v":1618750.0000000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BN$12))","v":1618750.0000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BO$12))","v":1839583.3333333335},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BP$12))","v":1881250.0000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BQ$12))","v":1881250.0000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BR$12))","v":1881250.0000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BS$12))","v":1881250.0000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BT$12))","v":1881250.0000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BU$12))","v":1881250.0000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BV$12))","v":1881250.0000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BW$12))","v":1881250.0000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BX$12))","v":2102083.3333333335},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BY$12))","v":2143750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BZ$12))","v":2143750},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CA$12))","v":2143750},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CB$12))","v":2143750},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CC$12))","v":2143750},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CD$12))","v":2143750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CE$12))","v":2143750},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CF$12))","v":2143750},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CG$12))","v":2143750},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CH$12))","v":2364583.3333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CI$12))","v":2406250},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CJ$12))","v":2406250},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CK$12))","v":2406250},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CL$12))","v":2406250},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CM$12))","v":2406250},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CN$12))","v":2406250},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CO$12))","v":2406250},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CP$12))","v":2406250},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CQ$12))","v":2406250},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CR$12))","v":2406250},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CS$12))","v":2627083.3333333335},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CT$12))","v":2668750},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)))","v":"Торговое пространство"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":25825000.000000011},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AE$12))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AH$12))","v":100000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AI$12))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AJ$12))","v":100000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AK$12))","v":162500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AL$12))","v":162500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AM$12))","v":162500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AN$12))","v":162500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AO$12))","v":237500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AP$12))","v":237500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AQ$12))","v":237500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AR$12))","v":237500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AS$12))","v":197916.66666666669},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AT$12))","v":260416.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AU$12))","v":260416.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AV$12))","v":260416.66666666669},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AW$12))","v":260416.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AX$12))","v":260416.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AY$12))","v":260416.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AZ$12))","v":322916.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BA$12))","v":322916.66666666669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BB$12))","v":322916.66666666669},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BC$12))","v":322916.66666666669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BD$12))","v":322916.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BE$12))","v":322916.66666666669},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BF$12))","v":322916.66666666669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BG$12))","v":385416.66666666669},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BH$12))","v":385416.66666666669},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BI$12))","v":385416.66666666669},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BJ$12))","v":385416.66666666669},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BK$12))","v":385416.66666666669},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BL$12))","v":385416.66666666669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BM$12))","v":385416.66666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BN$12))","v":385416.66666666669},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BO$12))","v":447916.66666666669},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BP$12))","v":447916.66666666669},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BQ$12))","v":447916.66666666669},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BR$12))","v":447916.66666666669},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BS$12))","v":447916.66666666669},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BT$12))","v":447916.66666666669},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BU$12))","v":447916.66666666669},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BV$12))","v":447916.66666666669},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BW$12))","v":447916.66666666669},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BX$12))","v":510416.66666666669},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BY$12))","v":510416.66666666669},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BZ$12))","v":510416.66666666669},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CA$12))","v":510416.66666666669},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CB$12))","v":510416.66666666669},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CC$12))","v":510416.66666666669},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CD$12))","v":510416.66666666669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CE$12))","v":510416.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CF$12))","v":510416.66666666669},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CG$12))","v":510416.66666666669},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CH$12))","v":572916.66666666674},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CI$12))","v":572916.66666666674},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CJ$12))","v":572916.66666666674},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CK$12))","v":572916.66666666674},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CL$12))","v":572916.66666666674},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CM$12))","v":572916.66666666674},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CN$12))","v":572916.66666666674},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CO$12))","v":572916.66666666674},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CP$12))","v":572916.66666666674},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CQ$12))","v":572916.66666666674},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CR$12))","v":572916.66666666674},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CS$12))","v":635416.66666666674},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CT$12))","v":635416.66666666674},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Подсобные помещения"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":12051666.666666673},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AE$12))","v":5833.333333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AF$12))","v":23333.333333333332},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AG$12))","v":23333.333333333332},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AH$12))","v":46666.666666666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AI$12))","v":46666.666666666664},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AJ$12))","v":46666.666666666664},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AK$12))","v":75833.333333333328},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AL$12))","v":75833.333333333328},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AM$12))","v":75833.333333333328},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AN$12))","v":75833.333333333328},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AO$12))","v":110833.33333333333},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AP$12))","v":110833.33333333333},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AQ$12))","v":110833.33333333333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AR$12))","v":110833.33333333333},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AS$12))","v":92361.111111111109},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AT$12))","v":121527.77777777777},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AU$12))","v":121527.77777777777},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AV$12))","v":121527.77777777777},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AW$12))","v":121527.77777777777},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AX$12))","v":121527.77777777777},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AY$12))","v":121527.77777777777},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AZ$12))","v":150694.44444444444},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BA$12))","v":150694.44444444444},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BB$12))","v":150694.44444444444},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BC$12))","v":150694.44444444444},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BD$12))","v":150694.44444444444},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BE$12))","v":150694.44444444444},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BF$12))","v":150694.44444444444},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BG$12))","v":179861.11111111109},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BH$12))","v":179861.11111111109},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BI$12))","v":179861.11111111109},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BJ$12))","v":179861.11111111109},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BK$12))","v":179861.11111111109},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BL$12))","v":179861.11111111109},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BM$12))","v":179861.11111111109},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BN$12))","v":179861.11111111109},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BO$12))","v":209027.77777777778},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BP$12))","v":209027.77777777778},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BQ$12))","v":209027.77777777778},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BR$12))","v":209027.77777777778},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BS$12))","v":209027.77777777778},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BT$12))","v":209027.77777777778},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BU$12))","v":209027.77777777778},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BV$12))","v":209027.77777777778},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BW$12))","v":209027.77777777778},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BX$12))","v":238194.44444444444},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BY$12))","v":238194.44444444444},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BZ$12))","v":238194.44444444444},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CA$12))","v":238194.44444444444},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CB$12))","v":238194.44444444444},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CC$12))","v":238194.44444444444},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CD$12))","v":238194.44444444444},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CE$12))","v":238194.44444444444},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CF$12))","v":238194.44444444444},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CG$12))","v":238194.44444444444},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CH$12))","v":267361.11111111112},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CI$12))","v":267361.11111111112},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CJ$12))","v":267361.11111111112},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CK$12))","v":267361.11111111112},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CL$12))","v":267361.11111111112},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CM$12))","v":267361.11111111112},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CN$12))","v":267361.11111111112},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CO$12))","v":267361.11111111112},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CP$12))","v":267361.11111111112},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CQ$12))","v":267361.11111111112},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CR$12))","v":267361.11111111112},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CS$12))","v":296527.77777777775},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CT$12))","v":296527.77777777775},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"Охранная и пожарная сигнализации"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":8608333.3333333321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AE$12))","v":4166.666666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AF$12))","v":16666.666666666668},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AG$12))","v":16666.666666666668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AH$12))","v":33333.333333333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AI$12))","v":33333.333333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AJ$12))","v":33333.333333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AK$12))","v":54166.666666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AL$12))","v":54166.666666666672},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AM$12))","v":54166.666666666672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AN$12))","v":54166.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AO$12))","v":79166.666666666672},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AP$12))","v":79166.666666666672},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AQ$12))","v":79166.666666666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AR$12))","v":79166.666666666672},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AS$12))","v":65972.222222222234},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AT$12))","v":86805.555555555562},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AU$12))","v":86805.555555555562},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AV$12))","v":86805.555555555562},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AW$12))","v":86805.555555555562},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AX$12))","v":86805.555555555562},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AY$12))","v":86805.555555555562},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AZ$12))","v":107638.88888888889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BA$12))","v":107638.88888888889},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BB$12))","v":107638.88888888889},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BC$12))","v":107638.88888888889},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BD$12))","v":107638.88888888889},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BE$12))","v":107638.88888888889},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BF$12))","v":107638.88888888889},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BG$12))","v":128472.22222222225},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BH$12))","v":128472.22222222225},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BI$12))","v":128472.22222222225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BJ$12))","v":128472.22222222225},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BK$12))","v":128472.22222222225},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BL$12))","v":128472.22222222225},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BM$12))","v":128472.22222222225},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BN$12))","v":128472.22222222225},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BO$12))","v":149305.55555555559},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BP$12))","v":149305.55555555559},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BQ$12))","v":149305.55555555559},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BR$12))","v":149305.55555555559},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BS$12))","v":149305.55555555559},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BT$12))","v":149305.55555555559},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BU$12))","v":149305.55555555559},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BV$12))","v":149305.55555555559},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BW$12))","v":149305.55555555559},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BX$12))","v":170138.88888888891},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BY$12))","v":170138.88888888891},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BZ$12))","v":170138.88888888891},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CA$12))","v":170138.88888888891},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CB$12))","v":170138.88888888891},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CC$12))","v":170138.88888888891},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CD$12))","v":170138.88888888891},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CE$12))","v":170138.88888888891},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CF$12))","v":170138.88888888891},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CG$12))","v":170138.88888888891},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CH$12))","v":190972.22222222225},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CI$12))","v":190972.22222222225},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CJ$12))","v":190972.22222222225},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CK$12))","v":190972.22222222225},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CL$12))","v":190972.22222222225},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CM$12))","v":190972.22222222225},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CN$12))","v":190972.22222222225},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CO$12))","v":190972.22222222225},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CP$12))","v":190972.22222222225},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CQ$12))","v":190972.22222222225},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CR$12))","v":190972.22222222225},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CS$12))","v":211805.55555555559},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CT$12))","v":211805.55555555559},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"Оргтехника, кассовая техника и ПО"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CV132,$Z$2:$CV$2,Periods!$Q$18),SUM($Z132:$CV132))","v":6706666.6666666688},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AF$12))","v":3333.3333333333335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AG$12))","v":13333.333333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AH$12))","v":13333.333333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AI$12))","v":26666.666666666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AJ$12))","v":26666.666666666668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AK$12))","v":26666.666666666668},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AL$12))","v":43333.333333333336},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AM$12))","v":43333.333333333336},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AN$12))","v":43333.333333333336},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AO$12))","v":43333.333333333336},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AP$12))","v":63333.333333333336},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AQ$12))","v":63333.333333333336},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AR$12))","v":63333.333333333336},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AS$12))","v":52777.777777777781},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AT$12))","v":52777.777777777781},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AU$12))","v":69444.444444444453},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AV$12))","v":69444.444444444453},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AW$12))","v":69444.444444444453},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AX$12))","v":69444.444444444453},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AY$12))","v":69444.444444444453},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,AZ$12))","v":69444.444444444453},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BA$12))","v":86111.111111111124},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BB$12))","v":86111.111111111124},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BC$12))","v":86111.111111111124},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BD$12))","v":86111.111111111124},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BE$12))","v":86111.111111111124},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BF$12))","v":86111.111111111124},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BG$12))","v":86111.111111111124},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BH$12))","v":102777.7777777778},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BI$12))","v":102777.7777777778},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BJ$12))","v":102777.7777777778},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BK$12))","v":102777.7777777778},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BL$12))","v":102777.7777777778},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BM$12))","v":102777.7777777778},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BN$12))","v":102777.7777777778},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BO$12))","v":102777.7777777778},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BP$12))","v":119444.44444444445},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BQ$12))","v":119444.44444444445},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BR$12))","v":119444.44444444445},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BS$12))","v":119444.44444444445},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BT$12))","v":119444.44444444445},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BU$12))","v":119444.44444444445},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BV$12))","v":119444.44444444445},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BW$12))","v":119444.44444444445},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BX$12))","v":119444.44444444445},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BY$12))","v":136111.11111111112},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,BZ$12))","v":136111.11111111112},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CA$12))","v":136111.11111111112},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CB$12))","v":136111.11111111112},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CC$12))","v":136111.11111111112},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CD$12))","v":136111.11111111112},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CE$12))","v":136111.11111111112},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CF$12))","v":136111.11111111112},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CG$12))","v":136111.11111111112},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CH$12))","v":136111.11111111112},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CI$12))","v":152777.77777777778},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CJ$12))","v":152777.77777777778},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CK$12))","v":152777.77777777778},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CL$12))","v":152777.77777777778},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CM$12))","v":152777.77777777778},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CN$12))","v":152777.77777777778},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CO$12))","v":152777.77777777778},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CP$12))","v":152777.77777777778},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CQ$12))","v":152777.77777777778},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CR$12))","v":152777.77777777778},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CS$12))","v":152777.77777777778},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CT$12))","v":169444.44444444447},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"Переменные капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CV134,$Z$2:$CV$2,Periods!$Q$18),SUM($Z134:$CV134))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"Переменные капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":3157591.1681361445},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AF$12))","v":99.337748344370866},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AG$12))","v":381.44590295921506},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AH$12))","v":580.12139964795688},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AI$12))","v":1537.7025629691607},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AJ$12))","v":1736.3780596579027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AK$12))","v":3087.3240770706225},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AL$12))","v":3766.7832250629499},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AM$12))","v":5117.7292424756688},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AN$12))","v":6289.8909929038837},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AO$12))","v":7640.8370103166017},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AP$12))","v":9393.1201603927711},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AQ$12))","v":10744.066177805491},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AR$12))","v":13088.389678661919},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AS$12))","v":12032.779746728866},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AT$12))","v":13986.382664109224},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AU$12))","v":15595.605511659787},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AV$12))","v":17549.208429040144},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AW$12))","v":19651.798235574253},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AX$12))","v":21605.401152954611},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AY$12))","v":23707.990959488721},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AZ$12))","v":25661.593876869076},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BA$12))","v":28247.618183109815},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BB$12))","v":30035.658186582892},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BC$12))","v":32783.92362399261},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BD$12))","v":34571.96362746568},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BE$12))","v":36754.013108215127},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BF$12))","v":38542.053111688205},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BG$12))","v":40575.115703283896},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BH$12))","v":42184.338550834465},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BI$12))","v":44137.941468214813},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BJ$12))","v":46171.004059810497},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BK$12))","v":48124.606977190859},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BL$12))","v":49250.395325034799},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BM$12))","v":51203.998242415153},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BN$12))","v":52260.259375320667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BO$12))","v":54213.862292701022},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BP$12))","v":55674.098251097836},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BQ$12))","v":56799.886598941768},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BR$12))","v":58753.489516322108},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BS$12))","v":59809.75064922763},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BT$12))","v":61763.353566607999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BU$12))","v":62740.155025298169},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BV$12))","v":64693.757942678538},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BW$12))","v":64842.744831832286},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BX$12))","v":66796.34774921264},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BY$12))","v":67359.241923134599},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BZ$12))","v":69312.844840514968},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CA$12))","v":70289.646299205138},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CB$12))","v":72243.249216585507},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CC$12))","v":73220.050675275677},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CD$12))","v":74345.83902311961},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CE$12))","v":75322.640481809794},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CF$12))","v":76378.901614715302},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CG$12))","v":77355.703073405472},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CH$12))","v":78332.504532095656},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CI$12))","v":79792.740490492462},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CJ$12))","v":80769.541949182632},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CK$12))","v":82723.144866563001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CL$12))","v":82872.131755716749},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CM$12))","v":84825.734673097104},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CN$12))","v":84905.194347312441},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CO$12))","v":86858.797264692796},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CP$12))","v":86858.797264692796},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CQ$12))","v":88812.40018207315},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CR$12))","v":88812.40018207315},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CS$12))","v":90766.003099453519},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CT$12))","v":91249.437599160156},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L140)))","v":"Съемка видео-роликов"},null,{"$f":"L139+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CV140,$Z$2:$CV$2,Periods!$Q$18),SUM($Z140:$CV140))","v":526265.1946893573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AF$12))","v":16.556291390728475},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AG$12))","v":63.574317159869175},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AH$12))","v":96.686899941326146},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AI$12))","v":256.28376049486008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AJ$12))","v":289.39634327631705},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AK$12))","v":514.55401284510367},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AL$12))","v":627.79720417715828},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AM$12))","v":852.95487374594484},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AN$12))","v":1048.3151654839805},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AO$12))","v":1273.4728350527671},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AP$12))","v":1565.5200267321288},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AQ$12))","v":1790.6776963009156},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AR$12))","v":2181.3982797769868},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AS$12))","v":2005.4632911214776},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AT$12))","v":2331.0637773515368},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AU$12))","v":2599.2675852766311},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AV$12))","v":2924.8680715066903},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AW$12))","v":3275.2997059290424},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AX$12))","v":3600.9001921591016},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AY$12))","v":3951.3318265814537},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AZ$12))","v":4276.9323128115129},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BA$12))","v":4707.9363638516352},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BB$12))","v":5005.9430310971484},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BC$12))","v":5463.987270665436},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BD$12))","v":5761.9939379109474},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BE$12))","v":6125.668851369187},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BF$12))","v":6423.6755186146993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BG$12))","v":6762.5192838806488},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BH$12))","v":7030.723091805743},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BI$12))","v":7356.3235780358027},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BJ$12))","v":7695.1673433017504},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BK$12))","v":8020.7678295318101},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BL$12))","v":8208.3992208391319},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BM$12))","v":8533.9997070691916},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BN$12))","v":8710.0432292201094},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BO$12))","v":9035.6437154501709},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BP$12))","v":9279.0163751829714},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BQ$12))","v":9466.6477664902941},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BR$12))","v":9792.2482527203538},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BS$12))","v":9968.2917748712716},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BT$12))","v":10293.892261101331},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BU$12))","v":10456.69250421636},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BV$12))","v":10782.292990446422},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BW$12))","v":10807.124138638714},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BX$12))","v":11132.724624868773},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BY$12))","v":11226.540320522434},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BZ$12))","v":11552.140806752494},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CA$12))","v":11714.941049867521},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CB$12))","v":12040.54153609758},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CC$12))","v":12203.341779212611},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CD$12))","v":12390.973170519936},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CE$12))","v":12553.773413634963},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CF$12))","v":12729.816935785882},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CG$12))","v":12892.617178900911},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CH$12))","v":13055.417422015942},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CI$12))","v":13298.790081748743},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CJ$12))","v":13461.590324863771},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CK$12))","v":13787.190811093831},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CL$12))","v":13812.021959286121},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CM$12))","v":14137.622445516185},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CN$12))","v":14150.865724552075},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CO$12))","v":14476.466210782135},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CP$12))","v":14476.466210782135},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CQ$12))","v":14802.066697012191},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CR$12))","v":14802.066697012191},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CS$12))","v":15127.667183242251},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CT$12))","v":15208.23959986002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":1315662.9867233937},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AF$12))","v":41.390728476821195},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AG$12))","v":158.93579289967295},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AH$12))","v":241.71724985331537},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AI$12))","v":640.70940123715036},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AJ$12))","v":723.49085819079278},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AK$12))","v":1286.3850321127593},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AL$12))","v":1569.4930104428959},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AM$12))","v":2132.3871843648622},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AN$12))","v":2620.7879137099512},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AO$12))","v":3183.6820876319175},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AP$12))","v":3913.8000668303216},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AQ$12))","v":4476.6942407522874},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AR$12))","v":5453.4956994424665},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AS$12))","v":5013.658227803694},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AT$12))","v":5827.6594433788432},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AU$12))","v":6498.1689631915779},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AV$12))","v":7312.1701787667271},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AW$12))","v":8188.2492648226062},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AX$12))","v":9002.2504803977554},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AY$12))","v":9878.3295664536345},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AZ$12))","v":10692.330782028783},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BA$12))","v":11769.840909629091},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BB$12))","v":12514.857577742872},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BC$12))","v":13659.968176663588},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BD$12))","v":14404.984844777367},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BE$12))","v":15314.17212842297},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BF$12))","v":16059.188796536753},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BG$12))","v":16906.298209701625},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BH$12))","v":17576.807729514359},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BI$12))","v":18390.808945089506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BJ$12))","v":19237.918358254374},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BK$12))","v":20051.919573829524},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BL$12))","v":20520.998052097832},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BM$12))","v":21334.999267672982},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BN$12))","v":21775.10807305028},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BO$12))","v":22589.109288625426},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BP$12))","v":23197.54093795743},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BQ$12))","v":23666.619416225734},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BR$12))","v":24480.620631800881},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BS$12))","v":24920.729437178179},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BT$12))","v":25734.730652753333},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BU$12))","v":26141.731260540906},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BV$12))","v":26955.732476116056},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BW$12))","v":27017.810346596787},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BX$12))","v":27831.811562171933},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BY$12))","v":28066.350801306085},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BZ$12))","v":28880.352016881232},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CA$12))","v":29287.352624668809},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CB$12))","v":30101.353840243963},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CC$12))","v":30508.354448031532},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CD$12))","v":30977.43292629984},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CE$12))","v":31384.433534087417},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CF$12))","v":31824.542339464711},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CG$12))","v":32231.542947252281},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CH$12))","v":32638.543555039858},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CI$12))","v":33246.975204371862},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CJ$12))","v":33653.975812159435},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CK$12))","v":34467.977027734589},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CL$12))","v":34530.054898215312},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CM$12))","v":35344.056113790459},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CN$12))","v":35377.164311380184},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CO$12))","v":36191.16552695533},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CP$12))","v":36191.16552695533},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CQ$12))","v":37005.166742530484},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CR$12))","v":37005.166742530484},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CS$12))","v":37819.167958105638},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CT$12))","v":38020.598999650065},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B145=Lists!$CU$24,SUMIFS($Z145:$CV145,$Z$2:$CV$2,Periods!$Q$18),SUM($Z145:$CV145))","v":9542907.6388888899},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AA$12))","v":1249.9999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AB$12))","v":2499.9999999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AC$12))","v":4883.3333333333321},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AD$12))","v":14541.666666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AE$12))","v":21889.583333333332},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AF$12))","v":31849.999999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AG$12))","v":41341.666666666657},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AH$12))","v":41591.666666666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AI$12))","v":53341.666666666664},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AJ$12))","v":65091.66666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AK$12))","v":65289.583333333328},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AL$12))","v":64706.249999999993},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AM$12))","v":78672.916666666657},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AN$12))","v":92639.583333333314},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AO$12))","v":92743.749999999985},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AP$12))","v":91910.416666666657},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AQ$12))","v":91077.083333333314},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AR$12))","v":104793.74999999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AS$12))","v":116224.30555555555},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AT$12))","v":116102.77777777775},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AU$12))","v":115199.99999999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AV$12))","v":114297.22222222219},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AW$12))","v":113394.44444444442},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AX$12))","v":124616.66666666666},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AY$12))","v":135838.88888888888},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,AZ$12))","v":135509.02777777775},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BA$12))","v":134397.91666666666},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BB$12))","v":133286.80555555553},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BC$12))","v":132175.69444444441},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BD$12))","v":131064.58333333333},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BE$12))","v":142078.47222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BF$12))","v":153092.36111111109},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BG$12))","v":152554.16666666666},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BH$12))","v":151234.72222222219},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BI$12))","v":149915.27777777778},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BJ$12))","v":148595.83333333331},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BK$12))","v":147276.38888888888},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BL$12))","v":145956.94444444441},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BM$12))","v":156762.49999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BN$12))","v":167568.05555555553},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BO$12))","v":166821.52777777775},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BP$12))","v":165293.74999999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BQ$12))","v":163765.97222222219},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BR$12))","v":162238.19444444444},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BS$12))","v":160710.41666666666},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BT$12))","v":159182.63888888888},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BU$12))","v":157654.86111111109},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BV$12))","v":168252.08333333331},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BW$12))","v":178849.3055555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BX$12))","v":177894.44444444444},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BY$12))","v":176158.33333333331},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,BZ$12))","v":174422.22222222219},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CA$12))","v":172686.11111111107},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CB$12))","v":170950},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CC$12))","v":169213.88888888888},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CD$12))","v":167477.77777777772},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CE$12))","v":165741.66666666666},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CF$12))","v":176130.55555555553},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CG$12))","v":186519.44444444441},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CH$12))","v":185356.24999999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CI$12))","v":183411.8055555555},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CJ$12))","v":181467.36111111107},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CK$12))","v":179557.63888888888},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CL$12))","v":177647.91666666663},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CM$12))","v":175738.19444444438},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CN$12))","v":173828.47222222219},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CO$12))","v":171918.74999999994},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CP$12))","v":170009.02777777772},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CQ$12))","v":180224.30555555553},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CR$12))","v":190439.58333333328},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CS$12))","v":189102.77777777772},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CT$12))","v":186984.72222222219},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z145:$CV145,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CV146,$Z$2:$CV$2,Periods!$Q$18),SUM($Z146:$CV146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"налог на имущество организаций"},null,null,{"$f":"L147+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":507324690.26824075},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AA$12))","v":-2366050},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AB$12))","v":-1507633.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AC$12))","v":-1877683.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AD$12))","v":-1850341.6666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AE$12))","v":-2106856.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AF$12))","v":-2134299.5524093448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AG$12))","v":-2200862.6440423662},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AH$12))","v":-2494059.3084969339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AI$12))","v":-2340644.6147874766},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AJ$12))","v":-2208294.4806621741},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AK$12))","v":-2218212.5070277858},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AL$12))","v":-2344781.8110547466},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AM$12))","v":-1915703.2566811396},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AN$12))","v":-1522135.0852640201},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AO$12))","v":-1226276.2899190011},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AP$12))","v":-901884.69313392974},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AQ$12))","v":-1103082.6984677948},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AR$12))","v":-735757.94325316604},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AS$12))","v":-685113.71097847167},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AT$12))","v":-1202050.7278676024},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AU$12))","v":-81514.004879044369},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AV$12))","v":1185999.2464542026},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AW$12))","v":945759.6018660171},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AX$12))","v":1227828.8466966003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AY$12))","v":2172104.5902854633},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AZ$12))","v":3071258.1580921039},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BA$12))","v":3803592.9739085492},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BB$12))","v":4168158.0531654283},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BC$12))","v":3309950.0181499012},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BD$12))","v":3233126.4635973889},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BE$12))","v":3749750.7620891053},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BF$12))","v":1650691.546083793},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BG$12))","v":4855799.1756870281},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BH$12))","v":7458882.1533078291},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BI$12))","v":6467404.6655276809},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BJ$12))","v":6642331.3255813345},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BK$12))","v":8394471.7582998239},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BL$12))","v":9591040.3165932819},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BM$12))","v":10611838.638892721},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BN$12))","v":10278352.585694201},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BO$12))","v":7858007.0731686167},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BP$12))","v":7981507.7881964557},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BQ$12))","v":8030832.778550256},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BR$12))","v":4189807.0174358487},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BS$12))","v":9540252.7478995658},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BT$12))","v":13105296.674117062},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BU$12))","v":10981036.415008947},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BV$12))","v":11070398.247023735},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BW$12))","v":13436012.786583226},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BX$12))","v":14924702.047931183},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BY$12))","v":16077681.831388187},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BZ$12))","v":15295672.689026039},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CA$12))","v":11947584.087266084},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CB$12))","v":12051246.781314276},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CC$12))","v":11940585.738454178},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CD$12))","v":6576637.6544321179},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CE$12))","v":13456974.300702095},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CF$12))","v":17965884.313040964},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CG$12))","v":15164619.45864157},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CH$12))","v":14817290.755551662},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CI$12))","v":17937271.748735052},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CJ$12))","v":20040646.693368644},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CK$12))","v":21310697.076776415},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CL$12))","v":20279178.209117085},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CM$12))","v":15685014.010512341},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CN$12))","v":16080749.518953472},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CO$12))","v":15484345.827431783},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CP$12))","v":8625046.1596283987},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CQ$12))","v":17430152.678582452},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CR$12))","v":22601684.156632207},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CS$12))","v":18965577.715000011},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CT$12))","v":18677192.320056736},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CV153,$Z$2:$CV$2,Periods!$Q$18),SUM($Z153:$CV153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":44423000.47665032},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AF$12))","v":66666.666666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AG$12))","v":133333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AH$12))","v":400000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AI$12))","v":400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AJ$12))","v":400000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AK$12))","v":866666.66666666674},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AL$12))","v":850617.28395061742},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AM$12))","v":834567.90123456786},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AN$12))","v":818518.51851851854},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AO$12))","v":802469.13580246922},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AP$12))","v":786419.75308641978},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AQ$12))","v":770370.37037037034},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AR$12))","v":1020987.6543209878},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AS$12))","v":999264.51273969014},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AT$12))","v":988467.97890415625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AU$12))","v":973428.43087417248},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AV$12))","v":968315.32583349932},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AW$12))","v":990154.10487299156},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AX$12))","v":1131492.133757181},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AY$12))","v":1248342.4539566559},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AZ$12))","v":1226619.3123753585},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BA$12))","v":1193445.4353554295},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BB$12))","v":1150417.0737652231},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BC$12))","v":1134116.1238717276},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BD$12))","v":1112392.98229043},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BE$12))","v":1256491.020566476},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BF$12))","v":1356379.6086166608},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BG$12))","v":1334656.467035363},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BH$12))","v":1262474.9743317501},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BI$12))","v":1206660.3352279586},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BJ$12))","v":1178368.4572762002},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BK$12))","v":1114080.3438126293},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BL$12))","v":1025921.3118899979},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BM$12))","v":978470.83259733766},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BN$12))","v":1050225.2101177343},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BO$12))","v":1042800.3129734197},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BP$12))","v":1021077.1713921221},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BQ$12))","v":988310.86902065855},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BR$12))","v":966587.72743936093},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BS$12))","v":939292.08889927878},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BT$12))","v":780938.10362697556},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BU$12))","v":661320.52205632441},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BV$12))","v":691736.16001471085},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BW$12))","v":712555.66401515831},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BX$12))","v":690832.52243386069},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BY$12))","v":589006.36829720542},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BZ$12))","v":450165.5568363159},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CA$12))","v":346127.42695573741},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CB$12))","v":316675.48169858486},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CC$12))","v":217231.41581297596},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CD$12))","v":195508.27423167846},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CE$12))","v":173785.13265038093},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CF$12))","v":152061.99106908322},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CG$12))","v":130338.84948778569},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CH$12))","v":108615.70790648818},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CI$12))","v":86892.566325190463},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CJ$12))","v":65169.424743892749},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CK$12))","v":43446.283162595231},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CL$12))","v":21723.141581297717},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":462901689.79159039},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AA$12))","v":-2366050},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AB$12))","v":-1507633.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AC$12))","v":-1877683.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AD$12))","v":-1850341.6666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AE$12))","v":-2106856.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AF$12))","v":-2200966.2190760113},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AG$12))","v":-2334195.9773756997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AH$12))","v":-2894059.3084969339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AI$12))","v":-2740644.6147874766},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AJ$12))","v":-2608294.4806621741},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AK$12))","v":-3084879.1736944523},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AL$12))","v":-3195399.0950053642},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AM$12))","v":-2750271.1579157072},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AN$12))","v":-2340653.6037825388},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AO$12))","v":-2028745.4257214703},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AP$12))","v":-1688304.4462203495},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AQ$12))","v":-1873453.0688381651},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AR$12))","v":-1756745.5975741539},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AS$12))","v":-1684378.2237181617},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AT$12))","v":-2190518.7067717584},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AU$12))","v":-1054942.435753217},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AV$12))","v":217683.92062070407},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AW$12))","v":-44394.503006974235},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AX$12))","v":96336.712939418852},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AY$12))","v":923762.1363288071},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AZ$12))","v":1844638.8457167447},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BA$12))","v":2610147.5385531187},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BB$12))","v":3017740.9794002045},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BC$12))","v":2175833.8942781743},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BD$12))","v":2120733.4813069589},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BE$12))","v":2493259.7415226288},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BF$12))","v":294311.93746713176},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BG$12))","v":3521142.7086516656},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BH$12))","v":6196407.1789760776},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BI$12))","v":5260744.3302997239},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BJ$12))","v":5463962.8683051355},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BK$12))","v":7280391.4144871943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BL$12))","v":8565119.0047032833},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BM$12))","v":9633367.8062953837},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BN$12))","v":9228127.3755764663},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BO$12))","v":6815206.7601951957},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BP$12))","v":6960430.6168043353},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BQ$12))","v":7042521.9095295966},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BR$12))","v":3223219.2899964862},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BS$12))","v":8600960.6590002887},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BT$12))","v":12324358.570490088},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BU$12))","v":10319715.892952625},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BV$12))","v":10378662.087009024},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BW$12))","v":12723457.122568067},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BX$12))","v":14233869.525497321},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BY$12))","v":15488675.463090982},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BZ$12))","v":14845507.132189725},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CA$12))","v":11601456.660310347},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CB$12))","v":11734571.299615692},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CC$12))","v":11723354.322641201},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CD$12))","v":6381129.3802004382},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CE$12))","v":13283189.168051716},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CF$12))","v":17813822.321971882},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CG$12))","v":15034280.609153785},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CH$12))","v":14708675.047645174},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CI$12))","v":17850379.18240986},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CJ$12))","v":19975477.268624749},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CK$12))","v":21267250.793613821},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CL$12))","v":20257455.067535788},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CM$12))","v":15685014.010512341},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CN$12))","v":16080749.518953472},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CO$12))","v":15484345.827431783},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CP$12))","v":8625046.1596283987},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CQ$12))","v":17430152.678582452},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CR$12))","v":22601684.156632207},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CS$12))","v":18965577.715000011},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CT$12))","v":18677192.320056736},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"X159-Repd!X159","v":0},null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$CV159,$Z$2:$CV$2,Periods!$Q$18),SUM($Z159:$CV159))","v":92580337.958318084},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AF$12))","v":402.10559549999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AG$12))","v":485.21185948200008},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AH$12))","v":1103.2408022328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AI$12))","v":4010.3599601627998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AJ$12))","v":6727.9133492532001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AK$12))","v":9391.7388148884002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AL$12))","v":14406.212000793601},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AM$12))","v":21665.069639513284},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AN$12))","v":29976.337533653281},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AO$12))","v":38283.34006979064},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AP$12))","v":44919.949982551196},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AQ$12))","v":45299.881698424928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AR$12))","v":64118.629463824298},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BL$12))","v":899771.22359453433},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BM$12))","v":1926673.5612590767},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BN$12))","v":1845625.4751152932},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BO$12))","v":1363041.3520390391},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BP$12))","v":1392086.1233608676},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BQ$12))","v":1408504.3819059199},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BR$12))","v":644643.85799929686},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BS$12))","v":1720192.1318000592},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BT$12))","v":2464871.7140980177},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BU$12))","v":2063943.1785905249},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BV$12))","v":2075732.4174018055},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BW$12))","v":2544691.4245136157},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BX$12))","v":2846773.9050994627},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BY$12))","v":3097735.0926181972},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BZ$12))","v":2969101.4264379442},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CA$12))","v":2320291.3320620731},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CB$12))","v":2346914.2599231377},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CC$12))","v":2344670.8645282388},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CD$12))","v":1276225.8760400862},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CE$12))","v":2656637.8336103484},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CF$12))","v":3562764.4643943757},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CG$12))","v":3006856.121830754},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CH$12))","v":2941735.0095290393},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CI$12))","v":3570075.8364819661},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CJ$12))","v":3995095.4537249506},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CK$12))","v":4253450.1587227583},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CL$12))","v":4051491.0135071576},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CM$12))","v":3137002.8021024615},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CN$12))","v":3216149.9037906975},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CO$12))","v":3096869.1654863507},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CP$12))","v":1725009.2319256812},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CQ$12))","v":3486030.535716489},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CR$12))","v":4520336.83132644},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CS$12))","v":3793115.5430000126},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CT$12))","v":3735438.4640113413},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X161-($X157-$X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X161-Calc!X781","v":0},null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CV161,$Z$2:$CV$2,Periods!$Q$18),SUM($Z161:$CV161))","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AA$12))","v":-2366050},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AB$12))","v":-1507633.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AC$12))","v":-1877683.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AD$12))","v":-1850341.6666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AE$12))","v":-2106856.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AF$12))","v":-2201368.3246715115},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AG$12))","v":-2334681.1892351815},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AH$12))","v":-2895162.5492991665},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AI$12))","v":-2744654.9747476396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AJ$12))","v":-2615022.3940114272},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AK$12))","v":-3094270.9125093408},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AL$12))","v":-3209805.3070061579},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AM$12))","v":-2771936.2275552205},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AN$12))","v":-2370629.9413161925},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AO$12))","v":-2067028.7657912606},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AP$12))","v":-1733224.3962029004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AQ$12))","v":-1918752.9505365901},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AR$12))","v":-1820864.2270379784},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AS$12))","v":-1684378.2237181617},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AT$12))","v":-2190518.7067717584},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AU$12))","v":-1054942.435753217},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AV$12))","v":217683.92062070407},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AW$12))","v":-44394.503006974235},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AX$12))","v":96336.712939418852},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AY$12))","v":923762.1363288071},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AZ$12))","v":1844638.8457167447},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BA$12))","v":2610147.5385531187},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BB$12))","v":3017740.9794002045},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BC$12))","v":2175833.8942781743},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BD$12))","v":2120733.4813069589},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BE$12))","v":2493259.7415226288},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BF$12))","v":294311.93746713176},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BG$12))","v":3521142.7086516656},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BH$12))","v":6196407.1789760776},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BI$12))","v":5260744.3302997239},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BJ$12))","v":5463962.8683051355},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BK$12))","v":7280391.4144871943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BL$12))","v":7665347.7811087482},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BM$12))","v":7706694.2450363077},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BN$12))","v":7382501.9004611745},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BO$12))","v":5452165.4081561565},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BP$12))","v":5568344.4934434667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BQ$12))","v":5634017.5276236758},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BR$12))","v":2578575.4319971912},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BS$12))","v":6880768.5272002295},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BT$12))","v":9859486.8563920707},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BU$12))","v":8255772.7143620998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BV$12))","v":8302929.6696072184},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BW$12))","v":10178765.698054451},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BX$12))","v":11387095.620397858},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BY$12))","v":12390940.370472785},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BZ$12))","v":11876405.70575178},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CA$12))","v":9281165.3282482736},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CB$12))","v":9387657.0396925546},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CC$12))","v":9378683.4581129625},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CD$12))","v":5104903.5041603521},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CE$12))","v":10626551.334441368},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CF$12))","v":14251057.857577506},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CG$12))","v":12027424.487323031},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CH$12))","v":11766940.038116135},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CI$12))","v":14280303.345927894},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CJ$12))","v":15980381.814899795},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CK$12))","v":17013800.634891063},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CL$12))","v":16205964.05402863},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CM$12))","v":12548011.208409879},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CN$12))","v":12864599.615162775},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CO$12))","v":12387476.661945432},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CP$12))","v":6900036.9277027175},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CQ$12))","v":13944122.142865963},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CR$12))","v":18081347.325305767},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CS$12))","v":15172462.171999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CT$12))","v":14941753.856045395},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]

{"sheet":"CFd","index":19,"n_rows":132,"n_cols":99,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I44\")","v":"CFd"},null,null,{"$f":"INDIRECT(\"START!K44\")","v":"Детализированный отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99182)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99182)","v":0},{"$f":"SUM(T$15:T$99182)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2101150049.7544017},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AF$12))","v":27004.037760000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AG$12))","v":70619.405529120006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AH$12))","v":151027.87986820799},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AI$12))","v":655866.79572715191},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AJ$12))","v":694172.195350272},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AK$12))","v":1188601.9494371999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AL$12))","v":1700873.6831205119},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AM$12))","v":2644149.0292570367},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AN$12))","v":3364918.3040280188},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AO$12))","v":4305688.1966199744},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AP$12))","v":4689419.6848576032},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AQ$12))","v":4371307.3186463518},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AR$12))","v":7518104.9022510853},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AS$12))","v":4233937.0725901937},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AT$12))","v":6877102.5093020005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AU$12))","v":10999441.14876727},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AV$12))","v":11040764.070482289},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AW$12))","v":11013972.88986559},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AX$12))","v":13559534.956502823},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AY$12))","v":16090451.236212051},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AZ$12))","v":18236884.275162786},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BA$12))","v":20087272.587606452},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BB$12))","v":19201234.991720892},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BC$12))","v":16332177.677106524},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BD$12))","v":24655893.153365538},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BE$12))","v":13326740.9007691},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BF$12))","v":19713310.054930031},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BG$12))","v":29632342.630808808},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BH$12))","v":27754507.958690953},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BI$12))","v":25738728.528828282},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BJ$12))","v":30331813.54874365},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BK$12))","v":34026478.676413313},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BL$12))","v":36734684.53188359},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BM$12))","v":38093040.357856236},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BN$12))","v":35064835.12876185},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BO$12))","v":28196486.519662682},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BP$12))","v":41491619.309359446},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BQ$12))","v":21467571.434882872},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BR$12))","v":31344879.095014315},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BS$12))","v":45616547.564958997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BT$12))","v":42286256.682942227},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BU$12))","v":38140117.333523676},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BV$12))","v":44262309.532539584},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BW$12))","v":47987091.205916315},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BX$12))","v":51951380.695295319},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BY$12))","v":52409622.347475},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BZ$12))","v":48542471.791839242},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CA$12))","v":38200008.93706923},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CB$12))","v":56281733.278503492},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CC$12))","v":28841938.625097215},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CD$12))","v":41490535.294462405},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CE$12))","v":60016389.234189518},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CF$12))","v":54752992.736415632},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CG$12))","v":49252363.206590287},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CH$12))","v":56181139.620796837},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CI$12))","v":61683017.607287161},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CJ$12))","v":65670433.447922803},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CK$12))","v":67161086.863207623},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CL$12))","v":60718687.829430021},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CM$12))","v":48223380.47997763},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CN$12))","v":69350830.139003739},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CO$12))","v":35838950.516523451},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CP$12))","v":50674086.165620044},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CQ$12))","v":73958733.113821015},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CR$12))","v":66437457.796660565},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CS$12))","v":60297039.883715585},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CT$12))","v":68295989.19587487},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1536343898.0476811},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AF$12))","v":16969.68},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AG$12))","v":51998.034228000011},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AH$12))","v":105456.84738119999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AI$12))","v":484463.71925279993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AJ$12))","v":499910.73511680012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AK$12))","v":878298.33508200001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AL$12))","v":1233178.2964367999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AM$12))","v":1948835.3755399201},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AN$12))","v":2462425.3902124795},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AO$12))","v":3193069.8211473604},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AP$12))","v":3451577.47250904},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AQ$12))","v":3253571.8827884998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AR$12))","v":5568712.4467421994},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AS$12))","v":3136715.1291085347},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AT$12))","v":5086027.6247445028},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AU$12))","v":8147241.4345037658},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AV$12))","v":8142993.507299616},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AW$12))","v":8130126.7692891797},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AX$12))","v":9989789.3878583796},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AY$12))","v":11859820.106481895},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AZ$12))","v":13415377.493295401},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BA$12))","v":14780507.217457512},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BB$12))","v":14106476.984025223},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BC$12))","v":12009055.14128896},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BD$12))","v":18135496.684159752},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BE$12))","v":9789097.3561419677},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BF$12))","v":14506823.8249148},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BG$12))","v":21801575.846479267},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BH$12))","v":20409910.626614772},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BI$12))","v":18906758.754751582},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BJ$12))","v":22287895.690807752},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BK$12))","v":24968937.065788474},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BL$12))","v":26979724.650108814},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BM$12))","v":27950333.708835527},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BN$12))","v":25720246.843553226},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BO$12))","v":20658120.747222036},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BP$12))","v":30418883.285605986},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BQ$12))","v":15702625.472473046},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BR$12))","v":22974655.783733238},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BS$12))","v":33444575.145714868},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BT$12))","v":30944306.527885839},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BU$12))","v":27899127.08616031},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BV$12))","v":32375367.010325521},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BW$12))","v":35121446.262715757},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BX$12))","v":37999152.89183259},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BY$12))","v":38342618.659385704},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BZ$12))","v":35473771.647994399},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CA$12))","v":27895749.109062523},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CB$12))","v":41132987.691433653},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CC$12))","v":21005791.918632619},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CD$12))","v":30324840.315951612},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CE$12))","v":43854753.972548693},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CF$12))","v":39968599.768775955},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CG$12))","v":35942588.417790711},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CH$12))","v":41010848.842321344},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CI$12))","v":44991860.321559466},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CJ$12))","v":47886142.981436461},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CK$12))","v":48946781.6366667},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CL$12))","v":44250227.093546003},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CM$12))","v":35115717.300010264},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CN$12))","v":50588235.21701169},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CO$12))","v":26042013.362649992},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CP$12))","v":36925168.694809638},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CQ$12))","v":53873184.418032408},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CR$12))","v":48318524.18926388},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CS$12))","v":43835829.569522917},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CT$12))","v":49670002.821659319},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":508486561.02305764},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AF$12))","v":9666.0480000000007},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AG$12))","v":16794.1358592},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AH$12))","v":42298.534615680001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AI$12))","v":154284.68632392},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AJ$12))","v":177347.11923071998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AK$12))","v":278991.66545279999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AL$12))","v":425465.29387872003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AM$12))","v":625926.84414580802},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AN$12))","v":815997.47951635218},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AO$12))","v":997210.96114406409},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AP$12))","v":1114418.257301664},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AQ$12))","v":998386.45447266009},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AR$12))","v":1748438.3004153122},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AS$12))","v":981838.65142071922},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AT$12))","v":1607438.4332364337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AU$12))","v":2557070.1931311418},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AV$12))","v":2603042.7072272063},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AW$12))","v":2589032.4615225387},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AX$12))","v":3209890.4353083568},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AY$12))","v":3801410.5270900428},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AZ$12))","v":4337784.2854904039},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BA$12))","v":4773343.3176660426},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BB$12))","v":4584741.6301159877},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BC$12))","v":3887391.9788492075},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BD$12))","v":5866350.9026849465},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BE$12))","v":3178918.6526488396},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BF$12))","v":4680924.9730570074},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BG$12))","v":7041467.5121823912},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BH$12))","v":6600099.6425003717},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BI$12))","v":6143794.4383552121},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BJ$12))","v":7234588.8707998004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BK$12))","v":8150043.1942096725},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BL$12))","v":8772104.6655878667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BM$12))","v":9126077.3409708813},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BN$12))","v":8405160.8068276998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BO$12))","v":6784143.8388257055},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BP$12))","v":9968887.6565797608},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BQ$12))","v":5186596.8742896896},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BR$12))","v":7534140.3397005443},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BS$12))","v":10954224.196920536},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BT$12))","v":10210350.936832909},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BU$12))","v":9221193.6479582228},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BV$12))","v":10707588.545620866},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BW$12))","v":11579458.972167607},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BX$12))","v":12562496.528710952},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BY$12))","v":12662802.215014858},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BZ$12))","v":11767027.122168846},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CA$12))","v":9279635.0835970156},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CB$12))","v":13647206.591969281},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CC$12))","v":7059648.8723693863},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CD$12))","v":10054773.00041084},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CE$12))","v":14556106.741353447},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CF$12))","v":13311804.108188482},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CG$12))","v":11986039.392022567},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CH$12))","v":13663696.495299926},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CI$12))","v":15035255.114792686},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CJ$12))","v":16022344.655093826},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CK$12))","v":16414508.803211108},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CL$12))","v":14830982.852385469},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CM$12))","v":11807787.190268012},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CN$12))","v":16897064.76838376},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CO$12))","v":8824159.7066856213},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CP$12))","v":12383724.857922666},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CQ$12))","v":18096048.761559248},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CR$12))","v":16322052.877107687},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CS$12))","v":14832571.790881807},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CT$12))","v":16784497.083524659},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":56319590.68366272},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AF$12))","v":368.30975999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AG$12))","v":1827.2354419200001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AH$12))","v":3272.4978713279993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AI$12))","v":17118.390150431998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AJ$12))","v":16914.341002752},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AK$12))","v":31311.948902400007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AL$12))","v":42230.092804991997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AM$12))","v":69386.809571308782},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AN$12))","v":86495.434299187182},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AO$12))","v":115407.41432855037},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AP$12))","v":123423.95504689919},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AQ$12))","v":119348.98138519199},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AR$12))","v":200954.15509357434},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AS$12))","v":115383.29206093977},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AT$12))","v":183636.45132106423},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AU$12))","v":295129.52113236336},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AV$12))","v":294727.85595546616},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AW$12))","v":294813.65905387077},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AX$12))","v":359855.13333608751},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AY$12))","v":429220.60264011222},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AZ$12))","v":483722.49637697992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BA$12))","v":533422.0524828973},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BB$12))","v":510016.37757968099},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BC$12))","v":435730.55696835468},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BD$12))","v":654045.56652084179},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BE$12))","v":358724.8919782915},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BF$12))","v":525561.25695822306},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BG$12))","v":789299.2721471485},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BH$12))","v":744497.68957581033},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BI$12))","v":688175.33572149067},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BJ$12))","v":809328.98713609402},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BK$12))","v":907498.4164151632},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BL$12))","v":982855.21618691098},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BM$12))","v":1016629.3080498304},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BN$12))","v":939427.47838092607},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BO$12))","v":754221.93361493933},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BP$12))","v":1103848.3671736983},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BQ$12))","v":578349.08812013478},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BR$12))","v":836082.97158053203},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BS$12))","v":1217748.222323589},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BT$12))","v":1131599.2182234821},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BU$12))","v":1019796.5994051392},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BV$12))","v":1179353.9765931931},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BW$12))","v":1286185.9710329464},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BX$12))","v":1389731.2747517754},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BY$12))","v":1404201.4730744336},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BZ$12))","v":1301673.0216759958},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CA$12))","v":1024624.7444096905},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CB$12))","v":1501538.995100555},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CC$12))","v":776497.8340952117},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CD$12))","v":1110921.9780999462},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CE$12))","v":1605528.5202873768},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CF$12))","v":1472588.8594511955},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CG$12))","v":1323735.3967770147},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CH$12))","v":1506594.2831755683},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CI$12))","v":1655902.170935014},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CJ$12))","v":1761945.811392514},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CK$12))","v":1799796.4233298162},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CL$12))","v":1637477.883498546},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CM$12))","v":1299875.9896993539},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CN$12))","v":1865530.1536082926},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CO$12))","v":972777.44718784187},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CP$12))","v":1365192.6128877366},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CQ$12))","v":1989499.9342293537},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CR$12))","v":1796880.7302889989},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CS$12))","v":1628638.5233108602},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CT$12))","v":1841489.290690888},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":595007952.00027239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AA$12))","v":94.511200000000017},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AB$12))","v":924.46340000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AC$12))","v":3418.1826000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AD$12))","v":12546.1651},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AE$12))","v":30999.199199999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AF$12))","v":73987.878449999989},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AG$12))","v":148100.37767999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AH$12))","v":240858.42389999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AI$12))","v":339458.95379399997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AJ$12))","v":510425.57368200005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AK$12))","v":700616.24664600007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AL$12))","v":922279.85018324992},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AM$12))","v":1104414.5641024201},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AN$12))","v":1289833.6045371899},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AO$12))","v":1383917.50267494},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AP$12))","v":1608558.5629089},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AQ$12))","v":1694155.7198858997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AR$12))","v":1914622.0873359537},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AS$12))","v":2628271.0140305278},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AT$12))","v":3111387.9702652497},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AU$12))","v":3282316.3591122436},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AV$12))","v":3736232.2030195259},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AW$12))","v":4349917.4532319978},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AX$12))","v":4888308.0119988797},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AY$12))","v":5242700.4584418014},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AZ$12))","v":5377939.0889369724},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BA$12))","v":5205828.2952470323},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BB$12))","v":5458903.1009265147},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BC$12))","v":5310104.2718269313},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BD$12))","v":5499827.0451632924},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BE$12))","v":7118587.3557587005},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BF$12))","v":7909428.6600279734},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BG$12))","v":7810061.395340086},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BH$12))","v":8370404.274464692},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BI$12))","v":9290478.6499727219},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BJ$12))","v":9893731.2954596393},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BK$12))","v":10119152.340716932},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BL$12))","v":9902741.790563222},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BM$12))","v":9189172.5323583651},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BN$12))","v":9282057.8246837873},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BO$12))","v":8761423.6719576176},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BP$12))","v":8777115.1972527187},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BQ$12))","v":11142376.578573516},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BR$12))","v":12169460.043743551},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BS$12))","v":11750508.833765723},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BT$12))","v":12317957.910361929},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BU$12))","v":13378243.275628699},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BV$12))","v":14074819.723984741},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BW$12))","v":14221521.799881373},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BX$12))","v":13793146.697432524},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BY$12))","v":12694668.76797984},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BZ$12))","v":12713567.46152371},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CA$12))","v":11909868.96900305},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CB$12))","v":11757178.589574238},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CC$12))","v":14802725.741625786},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CD$12))","v":15995370.50517258},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CE$12))","v":15302576.686754305},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CF$12))","v":15932624.810603846},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CG$12))","v":17293244.45405972},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CH$12))","v":18145444.692267932},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CI$12))","v":18286006.893960182},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CJ$12))","v":17608585.856556185},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CK$12))","v":16062235.812342081},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CL$12))","v":15961345.193702336},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CM$12))","v":14865376.689090675},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CN$12))","v":14631348.871279303},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CO$12))","v":18363124.145043503},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CP$12))","v":19589989.031926367},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CQ$12))","v":17367672.595513217},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CR$12))","v":14067443.11829618},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CS$12))","v":6314216.1225872943},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":114449440.69353515},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AF$12))","v":773.71875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AG$12))","v":2539.1296875000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AH$12))","v":5773.3003125000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AI$12))","v":19956.801562500001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AJ$12))","v":34630.073437500003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AK$12))","v":48661.455000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AL$12))","v":74267.364375000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AM$12))","v":112154.02104374999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AN$12))","v":156020.80723124999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AO$12))","v":199310.03090625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AP$12))","v":234552.42045937502},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AQ$12))","v":246792.49273125001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AR$12))","v":312764.532515625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AS$12))","v":378736.57230000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AT$12))","v":378736.57230000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AU$12))","v":461618.40630000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AV$12))","v":557172.84015000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AW$12))","v":569845.44000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AX$12))","v":628635.99243750004},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AY$12))","v":756398.68458562496},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AZ$12))","v":882493.78465312487},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BA$12))","v":988659.24779624993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BB$12))","v":1037701.7505825},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BC$12))","v":1037701.7505825},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BD$12))","v":1137763.6783248752},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BE$12))","v":1237825.6060672502},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BF$12))","v":1237825.6060672502},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BG$12))","v":1345938.3166811252},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BH$12))","v":1454051.0272949999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BI$12))","v":1454051.0272949999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BJ$12))","v":1485272.3753984999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BK$12))","v":1621643.5317359287},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BL$12))","v":1796305.4470298325},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BM$12))","v":1905157.8446142785},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BN$12))","v":1944498.1351387498},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BO$12))","v":1944498.1351387498},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BP$12))","v":1997973.9585261261},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BQ$12))","v":2051449.7819135024},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BR$12))","v":2051449.7819135024},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BS$12))","v":2128809.7600397738},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BT$12))","v":2206169.7381660454},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BU$12))","v":2206169.7381660454},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BV$12))","v":2206169.7381660454},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BW$12))","v":2303333.7113443613},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BX$12))","v":2497916.4653625898},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BY$12))","v":2615916.7216645242},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BZ$12))","v":2636498.197126545},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CA$12))","v":2636498.197126545},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CB$12))","v":2685641.9185825083},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CC$12))","v":2734785.6400384721},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CD$12))","v":2734785.6400384721},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CE$12))","v":2794807.7235062104},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CF$12))","v":2854829.8069739486},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CG$12))","v":2854829.8069739486},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CH$12))","v":2854829.8069739486},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CI$12))","v":2942240.3303261921},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CJ$12))","v":3129739.3559206631},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CK$12))","v":3274236.8178714905},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CL$12))","v":3318645.7775800899},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CM$12))","v":3318645.7775800899},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CN$12))","v":3318952.9931797888},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CO$12))","v":3319260.2087794873},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CP$12))","v":3319260.2087794873},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CQ$12))","v":3388949.3995380965},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CR$12))","v":3458638.5902967057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CS$12))","v":3458638.5902967057},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CT$12))","v":3458638.5902967057},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":33816036.419516042},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AG$12))","v":464.23124999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AH$12))","v":1059.2465625000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AI$12))","v":2404.7336249999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AJ$12))","v":9569.3473125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AK$12))","v":11208.696749999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AL$12))","v":17988.17625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AM$12))","v":26572.242375000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AN$12))","v":40720.170251250005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AO$12))","v":52892.314087500003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AP$12))","v":66693.704456249994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AQ$12))","v":74037.747819374985},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AR$12))","v":74037.747819374985},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AS$12))","v":113620.97169000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AT$12))","v":113620.97169000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AU$12))","v":113620.97169000001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AV$12))","v":163350.07209000003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AW$12))","v":170953.63200000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AX$12))","v":170953.63200000001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AY$12))","v":206227.96346249999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AZ$12))","v":247611.24728887499},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BA$12))","v":281885.02350299997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BB$12))","v":311310.52517475002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BC$12))","v":311310.52517475002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BD$12))","v":311310.52517475002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BE$12))","v":371347.68182017503},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BF$12))","v":371347.68182017503},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BG$12))","v":371347.68182017503},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BH$12))","v":436215.30818849994},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BI$12))","v":436215.30818849994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BJ$12))","v":436215.30818849994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BK$12))","v":454948.11705060001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BL$12))","v":518038.00199095719},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BM$12))","v":559745.26622694219},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BN$12))","v":583349.44054162491},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BO$12))","v":583349.44054162491},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BP$12))","v":583349.44054162491},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BQ$12))","v":615434.93457405071},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BR$12))","v":615434.93457405071},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BS$12))","v":615434.93457405071},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BT$12))","v":661850.92144981364},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BU$12))","v":661850.92144981364},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BV$12))","v":661850.92144981364},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BW$12))","v":661850.92144981364},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BX$12))","v":720149.30535680312},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BY$12))","v":778600.57386075088},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BZ$12))","v":790949.4591379636},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CA$12))","v":790949.4591379636},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CB$12))","v":790949.4591379636},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CC$12))","v":820435.69201154157},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CD$12))","v":820435.69201154157},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CE$12))","v":820435.69201154157},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CF$12))","v":856448.94209218456},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CG$12))","v":856448.94209218456},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CH$12))","v":856448.94209218456},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CI$12))","v":856448.94209218456},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CJ$12))","v":908895.25610353053},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CK$12))","v":968948.35744886741},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CL$12))","v":995593.73327402701},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CM$12))","v":995593.73327402701},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CN$12))","v":995593.73327402701},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CO$12))","v":995778.06263384619},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CP$12))","v":995778.06263384619},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CQ$12))","v":995778.06263384619},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CR$12))","v":1037591.5770890117},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CS$12))","v":1037591.5770890117},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CT$12))","v":1037591.5770890117},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":353952978.72308987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AA$12))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AB$12))","v":182500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AC$12))","v":415833.33333333331},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AD$12))","v":256433.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AE$12))","v":611356.96666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AF$12))","v":338118.04562500003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AG$12))","v":320863.92132291669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AH$12))","v":806583.90040625003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AI$12))","v":410590.85725},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AJ$12))","v":454786.40537500003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AK$12))","v":486325.58158333338},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AL$12))","v":1139122.6387708334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AM$12))","v":728896.39695833321},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AN$12))","v":833458.13046874991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AO$12))","v":965344.65781770821},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AP$12))","v":1081044.1070078125},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AQ$12))","v":1718165.4942786456},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AR$12))","v":1252188.9169375},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AS$12))","v":1510521.4861249998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AT$12))","v":1332363.494125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AU$12))","v":1711677.6628749999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AV$12))","v":2150522.4128125003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AW$12))","v":2752416.7803125},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AX$12))","v":2359376.2432812499},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AY$12))","v":2728623.6221874999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AZ$12))","v":3094982.0897812499},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BA$12))","v":3402657.4737656247},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BB$12))","v":3561529.2261406253},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BC$12))","v":3517269.0981406253},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BD$12))","v":3985907.2384218755},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BE$12))","v":4073874.1756718755},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BF$12))","v":3331934.5756718749},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BG$12))","v":4124975.3274687501},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BH$12))","v":4981956.3603437506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BI$12))","v":4835068.3563437499},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BJ$12))","v":4826781.6524999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BK$12))","v":5382575.527416328},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BL$12))","v":6413149.5675226878},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BM$12))","v":6196655.7272712504},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BN$12))","v":6171580.4008587506},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BO$12))","v":5919110.4968587505},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BP$12))","v":5518044.7022728119},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BQ$12))","v":6301107.9153353125},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BR$12))","v":5053906.2433353122},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BS$12))","v":6142437.5539267194},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BT$12))","v":7217361.5616729688},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BU$12))","v":7499583.2276729681},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BV$12))","v":6822695.8116729688},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BW$12))","v":7405118.7714185324},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BX$12))","v":7837006.2336581135},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BY$12))","v":8221638.9772253763},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BZ$12))","v":8085806.3970695017},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CA$12))","v":7758633.1630695015},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CB$12))","v":7145274.6334368829},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CC$12))","v":8133394.5924246963},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CD$12))","v":6475277.5484246965},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CE$12))","v":8331874.8607768063},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CF$12))","v":9086180.9277401809},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CG$12))","v":8612186.3517401814},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CH$12))","v":8394433.8747401815},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CI$12))","v":9071426.9807183743},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CJ$12))","v":9603057.3180080075},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CK$12))","v":9987101.6268171035},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CL$12))","v":9890825.4420328829},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CM$12))","v":9369678.5780328829},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CN$12))","v":8604077.9849991444},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CO$12))","v":9611323.9605451617},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CP$12))","v":8238160.2245451603},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CQ$12))","v":9197744.0780638848},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CR$12))","v":10683884.238893844},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CS$12))","v":10112612.276893843},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CT$12))","v":9141500.9828938432},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":7470220.8000000026},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AF$12))","v":70000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AG$12))","v":70000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AH$12))","v":70000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AI$12))","v":70000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AJ$12))","v":70000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AK$12))","v":70000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AL$12))","v":70000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AM$12))","v":70000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AN$12))","v":70000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AO$12))","v":70000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AP$12))","v":70000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AQ$12))","v":70000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AR$12))","v":84000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AS$12))","v":84000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AT$12))","v":84000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AU$12))","v":84000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AV$12))","v":84000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AW$12))","v":84000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AX$12))","v":84000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AY$12))","v":84000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AZ$12))","v":84000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BA$12))","v":84000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BB$12))","v":84000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BC$12))","v":84000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BD$12))","v":100800},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BE$12))","v":100800},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BF$12))","v":100800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BG$12))","v":100800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BH$12))","v":100800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BI$12))","v":100800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BJ$12))","v":100800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BK$12))","v":100800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BL$12))","v":100800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BM$12))","v":100800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BN$12))","v":100800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BO$12))","v":100800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BP$12))","v":120960},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BQ$12))","v":120960},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BR$12))","v":120960},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BS$12))","v":120960},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BT$12))","v":120960},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BU$12))","v":120960},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BV$12))","v":120960},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BW$12))","v":120960},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BX$12))","v":120960},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BY$12))","v":120960},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BZ$12))","v":120960},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CA$12))","v":120960},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CB$12))","v":145152},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CC$12))","v":145152},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CD$12))","v":145152},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CE$12))","v":145152},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CF$12))","v":145152},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CG$12))","v":145152},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CH$12))","v":145152},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CI$12))","v":145152},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CJ$12))","v":145152},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CK$12))","v":145152},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CL$12))","v":145152},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CM$12))","v":145152},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CN$12))","v":174182.40000000002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CO$12))","v":174182.40000000002},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CP$12))","v":174182.40000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CQ$12))","v":174182.40000000002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CR$12))","v":174182.40000000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CS$12))","v":174182.40000000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CT$12))","v":174182.40000000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Крупный чек"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":5335872},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AP$12))","v":50000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AQ$12))","v":50000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AR$12))","v":60000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AS$12))","v":60000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AT$12))","v":60000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AU$12))","v":60000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AV$12))","v":60000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AW$12))","v":60000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AX$12))","v":60000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AY$12))","v":60000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AZ$12))","v":60000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BA$12))","v":60000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BB$12))","v":60000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BC$12))","v":60000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BD$12))","v":72000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BE$12))","v":72000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BF$12))","v":72000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BG$12))","v":72000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BH$12))","v":72000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BI$12))","v":72000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BJ$12))","v":72000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BK$12))","v":72000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BL$12))","v":72000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BM$12))","v":72000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BN$12))","v":72000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BO$12))","v":72000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BP$12))","v":86400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BQ$12))","v":86400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BR$12))","v":86400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BS$12))","v":86400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BT$12))","v":86400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BU$12))","v":86400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BV$12))","v":86400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BW$12))","v":86400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BX$12))","v":86400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BY$12))","v":86400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BZ$12))","v":86400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CA$12))","v":86400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CB$12))","v":103680},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CC$12))","v":103680},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CD$12))","v":103680},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CE$12))","v":103680},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CF$12))","v":103680},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CG$12))","v":103680},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CH$12))","v":103680},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CI$12))","v":103680},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CJ$12))","v":103680},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CK$12))","v":103680},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CL$12))","v":103680},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CM$12))","v":103680},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CN$12))","v":124416},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CO$12))","v":124416},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CP$12))","v":124416},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CQ$12))","v":124416},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CR$12))","v":124416},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CS$12))","v":124416},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CT$12))","v":124416},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Средний чек"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":1067174.3999999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AR$12))","v":12000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AS$12))","v":12000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BD$12))","v":14400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BE$12))","v":14400},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BP$12))","v":17280},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BQ$12))","v":17280},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CB$12))","v":20736},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CC$12))","v":20736},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CI$12))","v":20736},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CJ$12))","v":20736},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CK$12))","v":20736},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CL$12))","v":20736},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CM$12))","v":20736},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CN$12))","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CO$12))","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CP$12))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CQ$12))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CR$12))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CS$12))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CT$12))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Up-Sale-чек"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":1067174.3999999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AR$12))","v":12000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AS$12))","v":12000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BD$12))","v":14400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BE$12))","v":14400},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BP$12))","v":17280},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BQ$12))","v":17280},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CB$12))","v":20736},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CC$12))","v":20736},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CI$12))","v":20736},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CJ$12))","v":20736},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CK$12))","v":20736},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CL$12))","v":20736},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CM$12))","v":20736},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CN$12))","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CO$12))","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CP$12))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CQ$12))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CR$12))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CS$12))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CT$12))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":187476303.33333331},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AB$12))","v":98000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AC$12))","v":296333.33333333331},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AD$12))","v":30933.333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AE$12))","v":385766.66666666663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AF$12))","v":41700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AG$12))","v":21873.333333333336},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AH$12))","v":502679.99999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AI$12))","v":91656.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AJ$12))","v":111373.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AK$12))","v":128383.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AL$12))","v":746173.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AM$12))","v":288353.33333333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AN$12))","v":333140},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AO$12))","v":410253.33333333331},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AP$12))","v":469800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AQ$12))","v":1082193.3333333333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AR$12))","v":555820},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AS$12))","v":695460},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AT$12))","v":552920},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AU$12))","v":813420},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AV$12))","v":1094600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AW$12))","v":1685950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AX$12))","v":1234600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AY$12))","v":1434050},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,AZ$12))","v":1642000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BA$12))","v":1816630},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BB$12))","v":1895950},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BC$12))","v":1860490},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BD$12))","v":2275030},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BE$12))","v":2147000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BF$12))","v":1545500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BG$12))","v":2123500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BH$12))","v":2718800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BI$12))","v":2601320},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BJ$12))","v":2585650},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BK$12))","v":2963860},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BL$12))","v":3782270},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BM$12))","v":3430690},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BN$12))","v":3362950},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BO$12))","v":3160970},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BP$12))","v":2781590},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BQ$12))","v":3340260},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BR$12))","v":2342620},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BS$12))","v":3173310},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BT$12))","v":3969160},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BU$12))","v":4306830},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BV$12))","v":3661285},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BW$12))","v":4083670},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BX$12))","v":4321615},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BY$12))","v":4540890},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,BZ$12))","v":4411000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CA$12))","v":4149170},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CB$12))","v":3591989.9999999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CC$12))","v":4306870},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CD$12))","v":2980590},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CE$12))","v":4547200},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CF$12))","v":4997540},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CG$12))","v":4610420},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CH$12))","v":4436180},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CI$12))","v":4950110},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CJ$12))","v":5280940},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CK$12))","v":5487240},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CL$12))","v":5365300},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CM$12))","v":4948620},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CN$12))","v":4289940},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CO$12))","v":5058780},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CP$12))","v":4072460},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CQ$12))","v":4697020},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CR$12))","v":5815440},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CS$12))","v":5358500},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CT$12))","v":4581720},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Представительские расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":179913770},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AE$12))","v":499.99999999999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AF$12))","v":2100},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AG$12))","v":7940},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AH$12))","v":21080},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AI$12))","v":42390},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AJ$12))","v":94440},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AK$12))","v":110450},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AL$12))","v":167240},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AM$12))","v":228420},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AN$12))","v":313140},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AO$12))","v":389320},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AP$12))","v":448800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AQ$12))","v":500259.99999999994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AR$12))","v":493819.99999999994},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AS$12))","v":673460},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AT$12))","v":530920},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AU$12))","v":791420},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AV$12))","v":1072600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AW$12))","v":1103950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AX$12))","v":1172600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AY$12))","v":1412050},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,AZ$12))","v":1620000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BA$12))","v":1794630},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BB$12))","v":1873950},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BC$12))","v":1838490},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BD$12))","v":1693030},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BE$12))","v":2085000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BF$12))","v":1523500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BG$12))","v":2101500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BH$12))","v":2696800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BI$12))","v":2579320},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BJ$12))","v":2563650},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BK$12))","v":2941860},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BL$12))","v":3200270},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BM$12))","v":3368690},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BN$12))","v":3340950},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BO$12))","v":3138970},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BP$12))","v":2759590},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BQ$12))","v":3318260},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BR$12))","v":2320620},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BS$12))","v":3151310},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BT$12))","v":3947160},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BU$12))","v":3724830},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BV$12))","v":3599285},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BW$12))","v":4061670},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BX$12))","v":4299615},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BY$12))","v":4518890},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,BZ$12))","v":4389000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CA$12))","v":4127170},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CB$12))","v":3569989.9999999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CC$12))","v":4284870},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CD$12))","v":2958590},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CE$12))","v":3965199.9999999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CF$12))","v":4935540},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CG$12))","v":4588420},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CH$12))","v":4414180},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CI$12))","v":4928110},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CJ$12))","v":5258940},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CK$12))","v":5465240},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CL$12))","v":5343300},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CM$12))","v":4926620},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CN$12))","v":4267940},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CO$12))","v":5036780},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CP$12))","v":3490460},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CQ$12))","v":4635020},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CR$12))","v":5793440},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CS$12))","v":5336500},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CT$12))","v":4559720},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Командировочные расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":6100000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AB$12))","v":93333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AC$12))","v":286666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AD$12))","v":20000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AE$12))","v":373333.33333333331},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AF$12))","v":26666.666666666668},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AH$12))","v":466666.66666666663},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AI$12))","v":33333.333333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AL$12))","v":560000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AM$12))","v":40000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AQ$12))","v":560000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AR$12))","v":40000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AW$12))","v":560000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AX$12))","v":40000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BD$12))","v":560000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BE$12))","v":40000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BL$12))","v":560000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BM$12))","v":40000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BU$12))","v":560000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BV$12))","v":40000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CE$12))","v":560000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CF$12))","v":40000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CP$12))","v":560000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CQ$12))","v":40000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":1462533.3333333335},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AB$12))","v":4666.666666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AC$12))","v":9666.6666666666679},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AD$12))","v":10933.333333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AE$12))","v":11933.333333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AF$12))","v":12933.333333333336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AG$12))","v":13933.333333333336},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AH$12))","v":14933.333333333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AI$12))","v":15933.333333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AJ$12))","v":16933.333333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AK$12))","v":17933.333333333336},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AL$12))","v":18933.333333333336},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AM$12))","v":19933.333333333336},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AN$12))","v":20000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AO$12))","v":20933.333333333332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AP$12))","v":21000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AQ$12))","v":21933.333333333336},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AR$12))","v":22000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AS$12))","v":22000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AT$12))","v":22000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AU$12))","v":22000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AV$12))","v":22000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AW$12))","v":22000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AX$12))","v":22000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AY$12))","v":22000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AZ$12))","v":22000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BA$12))","v":22000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BB$12))","v":22000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BC$12))","v":22000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BD$12))","v":22000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BE$12))","v":22000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BF$12))","v":22000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BG$12))","v":22000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BH$12))","v":22000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BI$12))","v":22000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BJ$12))","v":22000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BK$12))","v":22000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BL$12))","v":22000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BM$12))","v":22000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BN$12))","v":22000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BO$12))","v":22000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BP$12))","v":22000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BQ$12))","v":22000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BR$12))","v":22000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BS$12))","v":22000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BT$12))","v":22000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BU$12))","v":22000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BV$12))","v":22000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BW$12))","v":22000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BX$12))","v":22000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BY$12))","v":22000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BZ$12))","v":22000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CA$12))","v":22000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CB$12))","v":22000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CC$12))","v":22000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CD$12))","v":22000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CE$12))","v":22000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CF$12))","v":22000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CG$12))","v":22000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CH$12))","v":22000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CI$12))","v":22000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CJ$12))","v":22000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CK$12))","v":22000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CL$12))","v":22000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CM$12))","v":22000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CN$12))","v":22000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CO$12))","v":22000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CP$12))","v":22000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CQ$12))","v":22000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CR$12))","v":22000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CS$12))","v":22000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CT$12))","v":22000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":15041397.53478881},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AA$12))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AB$12))","v":84500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AC$12))","v":119500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AD$12))","v":195500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AE$12))","v":195500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AF$12))","v":195500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AG$12))","v":195500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AH$12))","v":195500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AI$12))","v":195500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AJ$12))","v":195500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AK$12))","v":195500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AL$12))","v":195500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AM$12))","v":196475},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AN$12))","v":198035},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AO$12))","v":199085},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AP$12))","v":202765},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AQ$12))","v":202765},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AR$12))","v":202765},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AS$12))","v":202765},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AT$12))","v":202765},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AU$12))","v":202765},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AV$12))","v":202765},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AW$12))","v":202765},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AX$12))","v":202765},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AY$12))","v":203769.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AZ$12))","v":205376.05},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BA$12))","v":206457.55},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BB$12))","v":210387.95},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BC$12))","v":210387.95},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BD$12))","v":210387.95},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BE$12))","v":210387.95},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BF$12))","v":210387.95},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BG$12))","v":210387.95},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BH$12))","v":210387.95},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BI$12))","v":210387.95},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BJ$12))","v":210387.95},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BK$12))","v":211422.32750000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BL$12))","v":213077.3315},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BM$12))","v":214191.27650000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BN$12))","v":218393.58850000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BO$12))","v":218393.58850000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BP$12))","v":218393.58850000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BQ$12))","v":218393.58850000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BR$12))","v":218393.58850000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BS$12))","v":218393.58850000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BT$12))","v":218393.58850000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BU$12))","v":218393.58850000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BV$12))","v":218393.58850000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BW$12))","v":219458.997325},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BX$12))","v":221163.651445},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BY$12))","v":222311.014795},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BZ$12))","v":226808.79615499999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CA$12))","v":226808.79615499999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CB$12))","v":226808.79615499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CC$12))","v":226808.79615499999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CD$12))","v":226808.79615499999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CE$12))","v":226808.79615499999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CF$12))","v":226808.79615499999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CG$12))","v":226808.79615499999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CH$12))","v":226808.79615499999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CI$12))","v":227906.16724474996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CJ$12))","v":229661.96098834998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CK$12))","v":230843.74523884995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CL$12))","v":235662.80003964997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CM$12))","v":235662.80003964997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CN$12))","v":235662.80003964997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CO$12))","v":235662.80003964997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CP$12))","v":235662.80003964997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CQ$12))","v":235662.80003964997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CR$12))","v":235662.80003964997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CS$12))","v":235662.80003964997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CT$12))","v":235662.80003964997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":10238274.642148752},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AA$12))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AD$12))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AE$12))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AF$12))","v":135000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AG$12))","v":135000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AH$12))","v":135000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AI$12))","v":135000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AJ$12))","v":135000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AK$12))","v":135000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AL$12))","v":135000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AM$12))","v":135975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AN$12))","v":136950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AO$12))","v":138000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AP$12))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AQ$12))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AR$12))","v":139050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AS$12))","v":139050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AT$12))","v":139050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AU$12))","v":139050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AV$12))","v":139050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AW$12))","v":139050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AX$12))","v":139050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AY$12))","v":140054.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AZ$12))","v":141058.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BA$12))","v":142140},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BB$12))","v":143221.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BC$12))","v":143221.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BD$12))","v":143221.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BE$12))","v":143221.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BF$12))","v":143221.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BG$12))","v":143221.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BH$12))","v":143221.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BI$12))","v":143221.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BJ$12))","v":143221.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BK$12))","v":144255.8775},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BL$12))","v":145290.255},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BM$12))","v":146404.20000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BN$12))","v":147518.14500000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BO$12))","v":147518.14500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BP$12))","v":147518.14500000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BQ$12))","v":147518.14500000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BR$12))","v":147518.14500000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BS$12))","v":147518.14500000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BT$12))","v":147518.14500000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BU$12))","v":147518.14500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BV$12))","v":147518.14500000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BW$12))","v":148583.55382500001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BX$12))","v":149648.96265},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BY$12))","v":150796.326},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BZ$12))","v":151943.68935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CA$12))","v":151943.68935},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CB$12))","v":151943.68935},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CC$12))","v":151943.68935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CD$12))","v":151943.68935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CE$12))","v":151943.68935},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CF$12))","v":151943.68935},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CG$12))","v":151943.68935},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CH$12))","v":151943.68935},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CI$12))","v":153041.06043974997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CJ$12))","v":154138.4315295},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CK$12))","v":155320.21577999997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CL$12))","v":156502.00003049997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CM$12))","v":156502.00003049997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CN$12))","v":156502.00003049997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CO$12))","v":156502.00003049997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CP$12))","v":156502.00003049997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CQ$12))","v":156502.00003049997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CR$12))","v":156502.00003049997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CS$12))","v":156502.00003049997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CT$12))","v":156502.00003049997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":3048007.0926400493},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AB$12))","v":19500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AC$12))","v":19500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AD$12))","v":40500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AE$12))","v":40500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AF$12))","v":40500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AG$12))","v":40500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AH$12))","v":40500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AI$12))","v":40500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AJ$12))","v":40500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AK$12))","v":40500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AL$12))","v":40500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AM$12))","v":40500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AN$12))","v":41085},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AO$12))","v":41085},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AP$12))","v":41715},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AQ$12))","v":41715},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AR$12))","v":41715},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AS$12))","v":41715},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AT$12))","v":41715},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AU$12))","v":41715},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AV$12))","v":41715},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AW$12))","v":41715},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AX$12))","v":41715},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AY$12))","v":41715},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AZ$12))","v":42317.549999999996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BA$12))","v":42317.549999999996},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BB$12))","v":42966.45},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BC$12))","v":42966.45},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BD$12))","v":42966.45},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BE$12))","v":42966.45},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BF$12))","v":42966.45},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BG$12))","v":42966.45},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BH$12))","v":42966.45},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BI$12))","v":42966.45},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BJ$12))","v":42966.45},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BK$12))","v":42966.45},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BL$12))","v":43587.076500000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BM$12))","v":43587.076500000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BN$12))","v":44255.443500000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BO$12))","v":44255.443500000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BP$12))","v":44255.443500000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BQ$12))","v":44255.443500000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BR$12))","v":44255.443500000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BS$12))","v":44255.443500000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BT$12))","v":44255.443500000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BU$12))","v":44255.443500000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BV$12))","v":44255.443500000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BW$12))","v":44255.443500000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BX$12))","v":44894.688795000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BY$12))","v":44894.688795000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BZ$12))","v":45583.106804999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CA$12))","v":45583.106804999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CB$12))","v":45583.106804999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CC$12))","v":45583.106804999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CD$12))","v":45583.106804999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CE$12))","v":45583.106804999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CF$12))","v":45583.106804999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CG$12))","v":45583.106804999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CH$12))","v":45583.106804999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CI$12))","v":45583.106804999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CJ$12))","v":46241.529458849996},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CK$12))","v":46241.529458849996},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CL$12))","v":46950.600009149988},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CM$12))","v":46950.600009149988},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CN$12))","v":46950.600009149988},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CO$12))","v":46950.600009149988},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CP$12))","v":46950.600009149988},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CQ$12))","v":46950.600009149988},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CR$12))","v":46950.600009149988},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CS$12))","v":46950.600009149988},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CT$12))","v":46950.600009149988},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":1755115.7999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AD$12))","v":20000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AE$12))","v":20000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AF$12))","v":20000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AG$12))","v":20000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AH$12))","v":20000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AI$12))","v":20000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AJ$12))","v":20000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AK$12))","v":20000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AL$12))","v":20000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AM$12))","v":20000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AN$12))","v":20000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AO$12))","v":20000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AP$12))","v":22000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AQ$12))","v":22000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AR$12))","v":22000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AS$12))","v":22000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AT$12))","v":22000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AU$12))","v":22000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AV$12))","v":22000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AW$12))","v":22000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AX$12))","v":22000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AY$12))","v":22000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AZ$12))","v":22000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BA$12))","v":22000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BB$12))","v":24200.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BC$12))","v":24200.000000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BD$12))","v":24200.000000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BE$12))","v":24200.000000000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BF$12))","v":24200.000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BG$12))","v":24200.000000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BH$12))","v":24200.000000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BI$12))","v":24200.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BJ$12))","v":24200.000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BK$12))","v":24200.000000000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BL$12))","v":24200.000000000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BM$12))","v":24200.000000000004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BN$12))","v":26620.000000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BO$12))","v":26620.000000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BP$12))","v":26620.000000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BQ$12))","v":26620.000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BR$12))","v":26620.000000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BS$12))","v":26620.000000000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BT$12))","v":26620.000000000007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BU$12))","v":26620.000000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BV$12))","v":26620.000000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BW$12))","v":26620.000000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BX$12))","v":26620.000000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BY$12))","v":26620.000000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BZ$12))","v":29282.000000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CA$12))","v":29282.000000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CB$12))","v":29282.000000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CC$12))","v":29282.000000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CD$12))","v":29282.000000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CE$12))","v":29282.000000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CF$12))","v":29282.000000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CG$12))","v":29282.000000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CH$12))","v":29282.000000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CI$12))","v":29282.000000000007},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CJ$12))","v":29282.000000000007},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CK$12))","v":29282.000000000007},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CL$12))","v":32210.200000000012},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CM$12))","v":32210.200000000012},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CN$12))","v":32210.200000000012},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CO$12))","v":32210.200000000012},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CP$12))","v":32210.200000000012},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CQ$12))","v":32210.200000000012},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CR$12))","v":32210.200000000012},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CS$12))","v":32210.200000000012},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CT$12))","v":32210.200000000012},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":44964770.101000011},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AE$12))","v":90.3},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AF$12))","v":362.96750000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AG$12))","v":1423.7195000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AH$12))","v":3813.0214999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AI$12))","v":8216.2634999999991},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AJ$12))","v":18546.796000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AK$12))","v":23630.967000000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AL$12))","v":36960.281999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AM$12))","v":53419.923000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AN$12))","v":74400.824999999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AO$12))","v":93247.6155},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AP$12))","v":109346.724},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AQ$12))","v":122813.8845},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AR$12))","v":123124.236},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AS$12))","v":168078.55799999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AT$12))","v":132460.56599999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AU$12))","v":197582.76599999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AV$12))","v":267746.27999999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AW$12))","v":275740.11},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AX$12))","v":292876.53000000003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AY$12))","v":352830.09},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AZ$12))","v":404769.45},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BA$12))","v":448554.14400000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BB$12))","v":468361.07999999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BC$12))","v":459560.95199999993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BD$12))","v":423118.25400000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BE$12))","v":521129.85},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BF$12))","v":380690.25},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BG$12))","v":525175.35},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BH$12))","v":673967.34},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BI$12))","v":644559.33600000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BJ$12))","v":640796.22},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BK$12))","v":735372.228},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BL$12))","v":800077.59600000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BM$12))","v":842072.86199999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BN$12))","v":835275.21000000008},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BO$12))","v":784785.30599999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BP$12))","v":690053.23199999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BQ$12))","v":829828.39799999993},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BR$12))","v":580266.72600000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BS$12))","v":788072.23800000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BT$12))","v":987088.96799999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BU$12))","v":931640.63400000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BV$12))","v":900298.21799999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BW$12))","v":1016025.966},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BX$12))","v":1075369.3020000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BY$12))","v":1130330.6220000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BZ$12))","v":1097802.8999999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CA$12))","v":1032459.666},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CB$12))","v":893153.80199999991},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CC$12))","v":1072097.226},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CD$12))","v":740260.18199999991},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CE$12))","v":992024.15999999992},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CF$12))","v":1234832.892},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CG$12))","v":1147958.3159999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CH$12))","v":1104445.8389999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CI$12))","v":1233118.4279999998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CJ$12))","v":1316020.4369999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CK$12))","v":1367704.0020000001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CL$12))","v":1337256.99},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CM$12))","v":1232790.1259999999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CN$12))","v":1068037.5120000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CO$12))","v":1260360.8940000001},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CP$12))","v":873517.15799999994},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CQ$12))","v":1159978.2959999999},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CR$12))","v":1449998.1120000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CS$12))","v":1335666.1499999999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CT$12))","v":1141334.8559999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Крупный чек"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":18003729.175000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AE$12))","v":26.250000000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AF$12))","v":125.56250000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AG$12))","v":482.03750000000014},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AH$12))","v":1494.7625000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AI$12))","v":3135.4875000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AJ$12))","v":7409.8000000000011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AK$12))","v":9198.2250000000022},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AL$12))","v":14798.849999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AM$12))","v":20992.275000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AN$12))","v":29938.125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AO$12))","v":37324.087500000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AP$12))","v":44638.950000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AQ$12))","v":49788.412500000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AR$12))","v":50700.3},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AS$12))","v":68618.399999999994},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AT$12))","v":54234.299999999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AU$12))","v":80431.8},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AV$12))","v":109119},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AW$12))","v":111771.75},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AX$12))","v":118756.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AY$12))","v":142538.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,AZ$12))","v":163597.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BA$12))","v":180747.45},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BB$12))","v":188795.25},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BC$12))","v":185023.35},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BD$12))","v":170647.95},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BE$12))","v":209992.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BF$12))","v":153750},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BG$12))","v":211905},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BH$12))","v":271857},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BI$12))","v":260167.8},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BJ$12))","v":258099.75},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BK$12))","v":296046.90000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BL$12))","v":321697.05000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BM$12))","v":338978.85},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BN$12))","v":335751.75},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BO$12))","v":315430.05},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BP$12))","v":276929.85000000003},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BQ$12))","v":332750.40000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BR$12))","v":232939.80000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BS$12))","v":316026.15000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BT$12))","v":395861.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BU$12))","v":373081.95},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BV$12))","v":360320.77500000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BW$12))","v":406385.55000000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BX$12))","v":430762.72499999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BY$12))","v":452351.85000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,BZ$12))","v":439470},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CA$12))","v":412783.05000000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CB$12))","v":356803.35},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CC$12))","v":427958.55},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CD$12))","v":295477.34999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CE$12))","v":396318},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CF$12))","v":493154.10000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CG$12))","v":458559.30000000005},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CH$12))","v":440890.95000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CI$12))","v":491950.65},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CJ$12))","v":524588.85},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CK$12))","v":544982.1},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CL$12))","v":532602},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CM$12))","v":491659.80000000005},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CN$12))","v":425705.1},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CO$12))","v":502636.2},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CP$12))","v":348023.4},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CQ$12))","v":462063.30000000005},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CR$12))","v":577197.60000000009},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CS$12))","v":531570.00000000012},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CT$12))","v":453913.80000000005},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Средний чек"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":26029921.230000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AE$12))","v":63},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AF$12))","v":231.52500000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AG$12))","v":919.48500000000013},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AH$12))","v":2241.9449999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AI$12))","v":4923.4049999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AJ$12))","v":10754.279999999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AK$12))","v":13965.21},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AL$12))","v":21396.059999999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AM$12))","v":31354.289999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AN$12))","v":42909.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AO$12))","v":53993.565000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AP$12))","v":62372.51999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AQ$12))","v":70431.434999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AR$12))","v":69758.28},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AS$12))","v":95870.34},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AT$12))","v":75384.179999999993},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AU$12))","v":112950.18},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AV$12))","v":152924.4},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AW$12))","v":158145.29999999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AX$12))","v":167931.9},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AY$12))","v":202880.7},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AZ$12))","v":232663.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BA$12))","v":258423.12},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BB$12))","v":269762.39999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BC$12))","v":264936.95999999996},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BD$12))","v":243606.41999999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BE$12))","v":300235.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BF$12))","v":218947.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BG$12))","v":302260.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BH$12))","v":387988.19999999995},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BI$12))","v":370871.27999999997},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BJ$12))","v":369300.6},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BK$12))","v":423964.43999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BL$12))","v":461701.07999999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BM$12))","v":485506.26},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BN$12))","v":482118.30000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BO$12))","v":453004.38},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BP$12))","v":398781.36},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BQ$12))","v":479853.54},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BR$12))","v":335260.98},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BS$12))","v":455686.74},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BT$12))","v":570734.64},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BU$12))","v":539261.81999999995},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BV$12))","v":521347.13999999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BW$12))","v":588636.17999999993},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BX$12))","v":622322.46},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BY$12))","v":654591.06000000006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BZ$12))","v":635607},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CA$12))","v":598347.17999999993},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CB$12))","v":517922.45999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CC$12))","v":622045.98},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CD$12))","v":429529.86},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CE$12))","v":575236.79999999993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CF$12))","v":716213.16},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CG$12))","v":665716.67999999993},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CH$12))","v":640793.96999999986},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CI$12))","v":715780.44},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CJ$12))","v":764373.51},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CK$12))","v":794618.46},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CL$12))","v":777197.7},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CM$12))","v":715762.98},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CN$12))","v":620375.76},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CO$12))","v":731791.62},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CP$12))","v":507548.33999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CQ$12))","v":674092.08},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CR$12))","v":843053.76},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CS$12))","v":776704.5},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CT$12))","v":664040.87999999989},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Up-Sale-чек"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":931119.696},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AE$12))","v":1.05},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AF$12))","v":5.88},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AG$12))","v":22.197000000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AH$12))","v":76.313999999999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AI$12))","v":157.37099999999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AJ$12))","v":382.71599999999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AK$12))","v":467.53199999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AL$12))","v":765.37200000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AM$12))","v":1073.3579999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AN$12))","v":1552.9499999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AO$12))","v":1929.963},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AP$12))","v":2335.2539999999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AQ$12))","v":2594.0369999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AR$12))","v":2665.6559999999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AS$12))","v":3589.8179999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AT$12))","v":2842.0859999999993},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AU$12))","v":4200.7859999999991},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AV$12))","v":5702.88},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AW$12))","v":5823.0599999999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AX$12))","v":6188.1299999999992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AY$12))","v":7411.1399999999994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AZ$12))","v":8508.4499999999989},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BA$12))","v":9383.5739999999987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BB$12))","v":9803.4299999999985},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BC$12))","v":9600.6419999999998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BD$12))","v":8863.884},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BE$12))","v":10901.849999999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BF$12))","v":7992.75},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BG$12))","v":11009.849999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BH$12))","v":14122.139999999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BI$12))","v":13520.255999999998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BJ$12))","v":13395.869999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BK$12))","v":15360.887999999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BL$12))","v":16679.466},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BM$12))","v":17587.751999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BN$12))","v":17405.159999999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BO$12))","v":16350.875999999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BP$12))","v":14342.021999999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BQ$12))","v":17224.457999999995},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BR$12))","v":12065.946},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BS$12))","v":16359.347999999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BT$12))","v":20492.928},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BU$12))","v":19296.864000000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BV$12))","v":18630.302999999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BW$12))","v":21004.235999999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BX$12))","v":22284.116999999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BY$12))","v":23387.712},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BZ$12))","v":22725.899999999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CA$12))","v":21329.435999999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CB$12))","v":18427.992000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CC$12))","v":22092.695999999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CD$12))","v":15252.971999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CE$12))","v":20469.36},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CF$12))","v":25465.631999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CG$12))","v":23682.335999999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CH$12))","v":22760.918999999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CI$12))","v":25387.337999999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CJ$12))","v":27058.076999999997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CK$12))","v":28103.441999999995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CL$12))","v":27457.289999999997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CM$12))","v":25367.346000000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CN$12))","v":21956.652000000002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CO$12))","v":25933.073999999997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CP$12))","v":17945.417999999998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CQ$12))","v":23822.915999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CR$12))","v":29746.751999999993},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CS$12))","v":27391.65},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CT$12))","v":23380.175999999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":99000286.953967631},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AE$12))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AF$12))","v":30555.078125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AG$12))","v":32066.868489583332},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AH$12))","v":34590.87890625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AI$12))","v":45217.927083333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AJ$12))","v":59366.276041666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AK$12))","v":68811.28125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AL$12))","v":90489.0234375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AM$12))","v":120648.140625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AN$12))","v":157882.30546874998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AO$12))","v":192758.708984375},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AP$12))","v":229132.38300781249},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AQ$12))","v":240393.27644531248},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AR$12))","v":286479.68093749997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AS$12))","v":360217.92812499998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AT$12))","v":360217.92812499998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AU$12))","v":413909.89687499998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AV$12))","v":501411.1328125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AW$12))","v":503961.67031249998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AX$12))","v":545134.71328124998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AY$12))","v":653974.28218750004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AZ$12))","v":758836.58978125011},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BA$12))","v":847015.77976562502},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BB$12))","v":902830.19614062505},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BC$12))","v":902830.19614062505},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BD$12))","v":976571.03442187503},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BE$12))","v":1094556.375671875},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BF$12))","v":1094556.375671875},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BG$12))","v":1165112.02746875},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BH$12))","v":1278001.0703437501},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BI$12))","v":1278001.0703437501},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BJ$12))","v":1289147.4824999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BK$12))","v":1371120.9719163282},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BL$12))","v":1516924.6400226876},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BM$12))","v":1608901.5887712501},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BN$12))","v":1654161.6023587498},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BO$12))","v":1654161.6023587498},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BP$12))","v":1707047.8817728125},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BQ$12))","v":1791665.9288353124},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BR$12))","v":1791665.9288353124},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BS$12))","v":1841701.7274267185},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BT$12))","v":1921759.0051729684},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BU$12))","v":1921759.0051729684},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BV$12))","v":1921759.0051729684},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BW$12))","v":1965003.8080935325},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BX$12))","v":2097898.2802131129},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BY$12))","v":2207147.3404303761},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BZ$12))","v":2229234.7009145012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CA$12))","v":2229234.7009145012},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CB$12))","v":2288170.035281884},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CC$12))","v":2382466.5702696964},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CD$12))","v":2382466.5702696964},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CE$12))","v":2420689.904621806},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CF$12))","v":2481847.2395851812},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CG$12))","v":2481847.2395851812},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CH$12))","v":2481847.2395851812},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CI$12))","v":2515140.3854736248},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CJ$12))","v":2631282.9200196569},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CK$12))","v":2756161.8795782537},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CL$12))","v":2807453.6519932323},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CM$12))","v":2807453.6519932323},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CN$12))","v":2836255.2729594936},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CO$12))","v":2882337.8665055106},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CP$12))","v":2882337.8665055106},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CQ$12))","v":2930900.5820242343},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CR$12))","v":3008600.9268541923},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CS$12))","v":3008600.9268541923},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CT$12))","v":3008600.9268541923},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ продавцов-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":73836921.076441467},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AF$12))","v":555.078125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AG$12))","v":1733.8216145833335},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AH$12))","v":3883.6328125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AI$12))","v":13594.993489583334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AJ$12))","v":22832.213541666668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AK$12))","v":31646.015625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AL$12))","v":48666.6796875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AM$12))","v":73270.4765625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AN$12))","v":101297.68359374999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AO$12))","v":128564.720703125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AP$12))","v":150187.53886718748},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AQ$12))","v":157225.59726562499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AR$12))","v":203312.00175781248},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AS$12))","v":249398.40625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AT$12))","v":249398.40625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AU$12))","v":303090.375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AV$12))","v":358376.4296875},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AW$12))","v":359970.515625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AX$12))","v":401143.55859375},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AY$12))","v":485279.30171875004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AZ$12))","v":564363.98921875004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BA$12))","v":630869.98679687502},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BB$12))","v":661253.99703125004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BC$12))","v":661253.99703125004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BD$12))","v":734994.83531250001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BE$12))","v":808735.67359374999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BF$12))","v":808735.67359374999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BG$12))","v":879291.32539062505},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BH$12))","v":949846.97718749999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BI$12))","v":949846.97718749999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BJ$12))","v":960993.38934374996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BK$12))","v":1036279.0314663281},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BL$12))","v":1143599.1615928907},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BM$12))","v":1209667.5702453125},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BN$12))","v":1232555.0787374999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BO$12))","v":1232555.0787374999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BP$12))","v":1285441.3581515625},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BQ$12))","v":1338327.6375656249},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BR$12))","v":1338327.6375656249},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BS$12))","v":1388363.436157031},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BT$12))","v":1438399.2347484373},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BU$12))","v":1438399.2347484373},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BV$12))","v":1438399.2347484373},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BW$12))","v":1481644.0376690014},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BX$12))","v":1588591.6280362434},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BY$12))","v":1659619.0157854999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BZ$12))","v":1666943.6160880779},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CA$12))","v":1666943.6160880779},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CB$12))","v":1725878.9504554607},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CC$12))","v":1784814.2848228433},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CD$12))","v":1784814.2848228433},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CE$12))","v":1823037.6191749529},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CF$12))","v":1861260.9535270624},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CG$12))","v":1861260.9535270624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CH$12))","v":1861260.9535270624},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CI$12))","v":1894554.099415506},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CJ$12))","v":1990720.7464284718},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CK$12))","v":2077875.6053123556},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CL$12))","v":2102156.9630717169},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CM$12))","v":2102156.9630717169},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CN$12))","v":2130958.5840379782},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CO$12))","v":2159760.205004239},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CP$12))","v":2159760.205004239},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CQ$12))","v":2208322.9205229627},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CR$12))","v":2256885.6360416864},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CS$12))","v":2256885.6360416864},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CT$12))","v":2256885.6360416864},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":21812543.477526177},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AG$12))","v":333.046875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AH$12))","v":707.24609375000011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AI$12))","v":1622.9335937499998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AJ$12))","v":6534.0625000000009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AK$12))","v":7165.265625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AL$12))","v":11822.34375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AM$12))","v":17377.6640625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AN$12))","v":26584.621875000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AO$12))","v":34193.98828125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AP$12))","v":42944.844140624999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AQ$12))","v":47167.679179687497},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AR$12))","v":47167.679179687497},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AS$12))","v":74819.521874999991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AT$12))","v":74819.521874999991},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AU$12))","v":74819.521874999991},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AV$12))","v":107034.703125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AW$12))","v":107991.15468749999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AX$12))","v":107991.15468749999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AY$12))","v":132694.98046875},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AZ$12))","v":158472.60056250001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BA$12))","v":180145.79296875},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BB$12))","v":198376.19910937501},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BC$12))","v":198376.19910937501},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BD$12))","v":198376.19910937501},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BE$12))","v":242620.70207812497},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BF$12))","v":242620.70207812497},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BG$12))","v":242620.70207812497},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BH$12))","v":284954.09315624996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BI$12))","v":284954.09315624996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BJ$12))","v":284954.09315624996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BK$12))","v":291641.94044999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BL$12))","v":330125.47842979681},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BM$12))","v":356034.01852593751},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BN$12))","v":369766.52362124994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BO$12))","v":369766.52362124994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BP$12))","v":369766.52362124994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BQ$12))","v":401498.29126968747},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BR$12))","v":401498.29126968747},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BS$12))","v":401498.29126968747},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BT$12))","v":431519.77042453119},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BU$12))","v":431519.77042453119},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BV$12))","v":431519.77042453119},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BW$12))","v":431519.77042453119},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BX$12))","v":457466.65217686939},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BY$12))","v":495688.32464487641},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BZ$12))","v":500083.08482642332},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CA$12))","v":500083.08482642332},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CB$12))","v":500083.08482642332},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CC$12))","v":535444.28544685291},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CD$12))","v":535444.28544685291},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CE$12))","v":535444.28544685291},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CF$12))","v":558378.28605811868},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CG$12))","v":558378.28605811868},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CH$12))","v":558378.28605811868},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CI$12))","v":558378.28605811868},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CJ$12))","v":578354.17359118501},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CK$12))","v":616078.27426589804},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CL$12))","v":630647.08892151504},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CM$12))","v":630647.08892151504},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CN$12))","v":630647.08892151504},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CO$12))","v":647928.06150127167},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CP$12))","v":647928.06150127167},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CQ$12))","v":647928.06150127167},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CR$12))","v":677065.6908125059},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CS$12))","v":677065.6908125059},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CT$12))","v":677065.6908125059},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":3350822.4000000008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AE$12))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AF$12))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AG$12))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AH$12))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AI$12))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AJ$12))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AK$12))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AL$12))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AM$12))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AN$12))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AO$12))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AP$12))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AQ$12))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AR$12))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AS$12))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AT$12))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AU$12))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AV$12))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AW$12))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AX$12))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AY$12))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AZ$12))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BA$12))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BB$12))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BC$12))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BD$12))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BE$12))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BF$12))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BG$12))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BH$12))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BI$12))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BJ$12))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BK$12))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BL$12))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BM$12))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BN$12))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BO$12))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BP$12))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BQ$12))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BR$12))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BS$12))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BT$12))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BU$12))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BV$12))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BW$12))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BX$12))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BY$12))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BZ$12))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CA$12))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CB$12))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CC$12))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CD$12))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CE$12))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CF$12))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CG$12))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CH$12))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CI$12))","v":62208},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CJ$12))","v":62208},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CK$12))","v":62208},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CL$12))","v":74649.599999999991},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CM$12))","v":74649.599999999991},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CN$12))","v":74649.599999999991},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CO$12))","v":74649.599999999991},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CP$12))","v":74649.599999999991},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CQ$12))","v":74649.599999999991},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CR$12))","v":74649.599999999991},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CS$12))","v":74649.599999999991},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CT$12))","v":74649.599999999991},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":154812047.62404373},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AA$12))","v":1746950},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AB$12))","v":1320300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AC$12))","v":1330300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AD$12))","v":1440300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AE$12))","v":1440300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AF$12))","v":1442414.3513492499},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AG$12))","v":1454022.6331589075},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AH$12))","v":1457693.033761533},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AI$12))","v":1484299.1561925814},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AJ$12))","v":1472838.6579725433},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AK$12))","v":1498076.9527824442},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AL$12))","v":1511410.830850397},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AM$12))","v":1570517.541119819},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AN$12))","v":1631715.0807223164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AO$12))","v":1600500.9408202081},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AP$12))","v":1590767.1953697444},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AQ$12))","v":1562050.3542667436},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AR$12))","v":1744431.4412347118},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AS$12))","v":1587829.95564492},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AT$12))","v":1586238.2786619195},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AU$12))","v":1814591.0205284236},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AV$12))","v":1653360.7528396095},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AW$12))","v":1635161.2164434714},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AX$12))","v":1801804.2084384374},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AY$12))","v":1850925.4561754942},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AZ$12))","v":2408481.7780568632},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BA$12))","v":1872455.2540113633},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BB$12))","v":1773753.5955634995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BC$12))","v":1764462.9784643534},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BD$12))","v":2057155.4677625145},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BE$12))","v":1798812.164476335},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BF$12))","v":1786496.7539326525},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BG$12))","v":2109263.7542132838},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BH$12))","v":1877747.9172971733},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BI$12))","v":1868260.4400605168},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BJ$12))","v":1940730.9979351698},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BK$12))","v":2162511.0131807574},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BL$12))","v":3612136.0469132112},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BM$12))","v":2103574.6456503291},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BN$12))","v":2033786.2542695939},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BO$12))","v":2009214.2009584378},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BP$12))","v":2206108.5574569236},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BQ$12))","v":2045926.5134801629},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BR$12))","v":2020631.7772485137},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BS$12))","v":2285340.0964675192},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BT$12))","v":2149304.9429061031},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BU$12))","v":2130993.1487964969},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BV$12))","v":2140049.229269451},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BW$12))","v":2360800.9900062773},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BX$12))","v":4828049.0550841074},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BY$12))","v":2330998.5168074295},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BZ$12))","v":2326834.4880307727},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CA$12))","v":2291532.8423321494},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CB$12))","v":2502833.4816032308},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CC$12))","v":2341113.6520792637},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CD$12))","v":2304248.7340990994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CE$12))","v":2542094.3003131715},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CF$12))","v":2473023.3856553929},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CG$12))","v":2446606.6545680454},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CH$12))","v":2454454.0623251963},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CI$12))","v":2643104.236695963},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CJ$12))","v":5921529.4452128494},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CK$12))","v":2749518.342929306},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CL$12))","v":2694122.7732433802},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CM$12))","v":2647065.2091916297},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CN$12))","v":2732966.9982262691},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CO$12))","v":2712620.6741453004},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CP$12))","v":2666061.0930969017},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CQ$12))","v":2959934.6171377203},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CR$12))","v":2884753.6211866057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CS$12))","v":2851202.1754153548},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CT$12))","v":2760581.6879535494},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":72033598.272110716},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AA$12))","v":467500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AB$12))","v":935000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AC$12))","v":935000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AD$12))","v":935000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AE$12))","v":935000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AF$12))","v":935000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AG$12))","v":935000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AH$12))","v":935000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AI$12))","v":935000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AJ$12))","v":935000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AK$12))","v":935000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AL$12))","v":935000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AM$12))","v":949025},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AN$12))","v":963050},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AO$12))","v":963050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AP$12))","v":963050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AQ$12))","v":963050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AR$12))","v":963050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AS$12))","v":963050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AT$12))","v":963050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AU$12))","v":963050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AV$12))","v":963050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AW$12))","v":963050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AX$12))","v":963050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AY$12))","v":977495.75},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AZ$12))","v":991941.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BA$12))","v":991941.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BB$12))","v":991941.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BC$12))","v":991941.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BD$12))","v":991941.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BE$12))","v":991941.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BF$12))","v":991941.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BG$12))","v":991941.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BH$12))","v":991941.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BI$12))","v":991941.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BJ$12))","v":991941.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BK$12))","v":1006820.6224999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BL$12))","v":1021699.745},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BM$12))","v":1021699.745},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BN$12))","v":1021699.745},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BO$12))","v":1021699.745},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BP$12))","v":1021699.745},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BQ$12))","v":1021699.745},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BR$12))","v":1021699.745},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BS$12))","v":1021699.745},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BT$12))","v":1021699.745},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BU$12))","v":1021699.745},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BV$12))","v":1021699.745},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BW$12))","v":1037025.241175},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BX$12))","v":1052350.7373500001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BY$12))","v":1052350.7373500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BZ$12))","v":1052350.7373500001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CA$12))","v":1052350.7373500001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CB$12))","v":1052350.7373500001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CC$12))","v":1052350.7373500001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CD$12))","v":1052350.7373500001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CE$12))","v":1052350.7373500001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CF$12))","v":1052350.7373500001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CG$12))","v":1052350.7373500001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CH$12))","v":1052350.7373500001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CI$12))","v":1068135.9984102498},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CJ$12))","v":1083921.2594704998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CK$12))","v":1083921.2594704998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CL$12))","v":1083921.2594704998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CM$12))","v":1083921.2594704998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CN$12))","v":1083921.2594704998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CO$12))","v":1083921.2594704998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CP$12))","v":1083921.2594704998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CQ$12))","v":1083921.2594704998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CR$12))","v":1083921.2594704998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CS$12))","v":1083921.2594704998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CT$12))","v":1083921.2594704998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":15408256.314889997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AB$12))","v":200000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AC$12))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AD$12))","v":200000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AE$12))","v":200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AF$12))","v":200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AG$12))","v":200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AH$12))","v":200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AI$12))","v":200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AJ$12))","v":200000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AK$12))","v":200000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AL$12))","v":200000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AM$12))","v":203000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AN$12))","v":206000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AO$12))","v":206000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AP$12))","v":206000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AQ$12))","v":206000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AR$12))","v":206000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AS$12))","v":206000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AT$12))","v":206000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AU$12))","v":206000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AV$12))","v":206000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AW$12))","v":206000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AX$12))","v":206000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AY$12))","v":209090},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AZ$12))","v":212180},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BA$12))","v":212180},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BB$12))","v":212180},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BC$12))","v":212180},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BD$12))","v":212180},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BE$12))","v":212180},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BF$12))","v":212180},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BG$12))","v":212180},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BH$12))","v":212180},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BI$12))","v":212180},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BJ$12))","v":212180},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BK$12))","v":215362.7},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BL$12))","v":218545.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BM$12))","v":218545.4},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BN$12))","v":218545.4},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BO$12))","v":218545.4},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BP$12))","v":218545.4},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BQ$12))","v":218545.4},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BR$12))","v":218545.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BS$12))","v":218545.4},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BT$12))","v":218545.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BU$12))","v":218545.4},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BV$12))","v":218545.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BW$12))","v":221823.58100000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BX$12))","v":225101.76199999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BY$12))","v":225101.76199999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BZ$12))","v":225101.76199999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CA$12))","v":225101.76199999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CB$12))","v":225101.76199999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CC$12))","v":225101.76199999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CD$12))","v":225101.76199999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CE$12))","v":225101.76199999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CF$12))","v":225101.76199999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CG$12))","v":225101.76199999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CH$12))","v":225101.76199999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CI$12))","v":228478.28842999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CJ$12))","v":231854.81485999995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CK$12))","v":231854.81485999995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CL$12))","v":231854.81485999995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CM$12))","v":231854.81485999995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CN$12))","v":231854.81485999995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CO$12))","v":231854.81485999995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CP$12))","v":231854.81485999995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CQ$12))","v":231854.81485999995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CR$12))","v":231854.81485999995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CS$12))","v":231854.81485999995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CT$12))","v":231854.81485999995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Операционный директор"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":13867430.683400987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AB$12))","v":180000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AC$12))","v":180000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AD$12))","v":180000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AE$12))","v":180000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AF$12))","v":180000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AG$12))","v":180000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AH$12))","v":180000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AI$12))","v":180000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AJ$12))","v":180000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AK$12))","v":180000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AL$12))","v":180000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AM$12))","v":182700},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AN$12))","v":185400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AO$12))","v":185400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AP$12))","v":185400},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AQ$12))","v":185400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AR$12))","v":185400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AS$12))","v":185400},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AT$12))","v":185400},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AU$12))","v":185400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AV$12))","v":185400},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AW$12))","v":185400},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AX$12))","v":185400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AY$12))","v":188181},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AZ$12))","v":190962},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BA$12))","v":190962},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BB$12))","v":190962},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BC$12))","v":190962},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BD$12))","v":190962},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BE$12))","v":190962},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BF$12))","v":190962},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BG$12))","v":190962},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BH$12))","v":190962},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BI$12))","v":190962},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BJ$12))","v":190962},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BK$12))","v":193826.43},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BL$12))","v":196690.86000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BM$12))","v":196690.86000000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BN$12))","v":196690.86000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BO$12))","v":196690.86000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BP$12))","v":196690.86000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BQ$12))","v":196690.86000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BR$12))","v":196690.86000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BS$12))","v":196690.86000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BT$12))","v":196690.86000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BU$12))","v":196690.86000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BV$12))","v":196690.86000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BW$12))","v":199641.22289999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BX$12))","v":202591.58579999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BY$12))","v":202591.58579999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BZ$12))","v":202591.58579999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CA$12))","v":202591.58579999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CB$12))","v":202591.58579999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CC$12))","v":202591.58579999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CD$12))","v":202591.58579999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CE$12))","v":202591.58579999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CF$12))","v":202591.58579999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CG$12))","v":202591.58579999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CH$12))","v":202591.58579999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CI$12))","v":205630.45958699996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CJ$12))","v":208669.33337399998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CK$12))","v":208669.33337399998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CL$12))","v":208669.33337399998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CM$12))","v":208669.33337399998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CN$12))","v":208669.33337399998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CO$12))","v":208669.33337399998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CP$12))","v":208669.33337399998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CQ$12))","v":208669.33337399998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CR$12))","v":208669.33337399998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CS$12))","v":208669.33337399998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CT$12))","v":208669.33337399998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":9244953.7889340036},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AB$12))","v":120000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AC$12))","v":120000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AD$12))","v":120000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AE$12))","v":120000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AG$12))","v":120000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AH$12))","v":120000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AI$12))","v":120000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AJ$12))","v":120000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AK$12))","v":120000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AL$12))","v":120000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AM$12))","v":121800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AN$12))","v":123600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AO$12))","v":123600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AP$12))","v":123600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AQ$12))","v":123600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AR$12))","v":123600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AS$12))","v":123600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AT$12))","v":123600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AU$12))","v":123600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AV$12))","v":123600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AW$12))","v":123600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AX$12))","v":123600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AY$12))","v":125454},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AZ$12))","v":127308},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BA$12))","v":127308},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BB$12))","v":127308},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BC$12))","v":127308},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BD$12))","v":127308},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BE$12))","v":127308},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BF$12))","v":127308},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BG$12))","v":127308},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BH$12))","v":127308},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BI$12))","v":127308},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BJ$12))","v":127308},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BK$12))","v":129217.62},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BL$12))","v":131127.24},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BM$12))","v":131127.24},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BN$12))","v":131127.24},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BO$12))","v":131127.24},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BP$12))","v":131127.24},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BQ$12))","v":131127.24},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BR$12))","v":131127.24},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BS$12))","v":131127.24},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BT$12))","v":131127.24},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BU$12))","v":131127.24},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BV$12))","v":131127.24},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BW$12))","v":133094.14859999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BX$12))","v":135061.05719999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BY$12))","v":135061.05719999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BZ$12))","v":135061.05719999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CA$12))","v":135061.05719999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CB$12))","v":135061.05719999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CC$12))","v":135061.05719999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CD$12))","v":135061.05719999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CE$12))","v":135061.05719999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CF$12))","v":135061.05719999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CG$12))","v":135061.05719999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CH$12))","v":135061.05719999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CI$12))","v":137086.97305799997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CJ$12))","v":139112.88891599997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CK$12))","v":139112.88891599997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CL$12))","v":139112.88891599997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CM$12))","v":139112.88891599997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CN$12))","v":139112.88891599997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CO$12))","v":139112.88891599997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CP$12))","v":139112.88891599997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CQ$12))","v":139112.88891599997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CR$12))","v":139112.88891599997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CS$12))","v":139112.88891599997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CT$12))","v":139112.88891599997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":10015366.604678506},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AA$12))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AD$12))","v":130000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AE$12))","v":130000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AF$12))","v":130000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AG$12))","v":130000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AH$12))","v":130000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AI$12))","v":130000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AJ$12))","v":130000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AK$12))","v":130000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AL$12))","v":130000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AM$12))","v":131950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AN$12))","v":133900},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AO$12))","v":133900},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AP$12))","v":133900},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AQ$12))","v":133900},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AR$12))","v":133900},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AS$12))","v":133900},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AT$12))","v":133900},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AU$12))","v":133900},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AV$12))","v":133900},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AW$12))","v":133900},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AX$12))","v":133900},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AY$12))","v":135908.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AZ$12))","v":137917},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BA$12))","v":137917},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BB$12))","v":137917},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BC$12))","v":137917},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BD$12))","v":137917},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BE$12))","v":137917},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BF$12))","v":137917},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BG$12))","v":137917},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BH$12))","v":137917},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BI$12))","v":137917},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BJ$12))","v":137917},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BK$12))","v":139985.755},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BL$12))","v":142054.51},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BM$12))","v":142054.51},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BN$12))","v":142054.51},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BO$12))","v":142054.51},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BP$12))","v":142054.51},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BQ$12))","v":142054.51},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BR$12))","v":142054.51},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BS$12))","v":142054.51},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BT$12))","v":142054.51},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BU$12))","v":142054.51},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BV$12))","v":142054.51},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BW$12))","v":144185.32764999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BX$12))","v":146316.14529999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BY$12))","v":146316.14529999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BZ$12))","v":146316.14529999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CA$12))","v":146316.14529999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CB$12))","v":146316.14529999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CC$12))","v":146316.14529999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CD$12))","v":146316.14529999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CE$12))","v":146316.14529999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CF$12))","v":146316.14529999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CG$12))","v":146316.14529999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CH$12))","v":146316.14529999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CI$12))","v":148510.88747949997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CJ$12))","v":150705.62965899997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CK$12))","v":150705.62965899997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CL$12))","v":150705.62965899997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CM$12))","v":150705.62965899997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CN$12))","v":150705.62965899997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CO$12))","v":150705.62965899997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CP$12))","v":150705.62965899997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CQ$12))","v":150705.62965899997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CR$12))","v":150705.62965899997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CS$12))","v":150705.62965899997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CT$12))","v":150705.62965899997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":10785779.420423014},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AB$12))","v":140000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AC$12))","v":140000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AD$12))","v":140000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AE$12))","v":140000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AF$12))","v":140000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AG$12))","v":140000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AH$12))","v":140000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AI$12))","v":140000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AJ$12))","v":140000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AK$12))","v":140000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AL$12))","v":140000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AM$12))","v":142100},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AN$12))","v":144200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AO$12))","v":144200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AP$12))","v":144200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AQ$12))","v":144200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AR$12))","v":144200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AS$12))","v":144200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AT$12))","v":144200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AU$12))","v":144200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AV$12))","v":144200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AW$12))","v":144200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AX$12))","v":144200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AY$12))","v":146363},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AZ$12))","v":148526},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BA$12))","v":148526},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BB$12))","v":148526},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BC$12))","v":148526},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BD$12))","v":148526},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BE$12))","v":148526},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BF$12))","v":148526},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BG$12))","v":148526},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BH$12))","v":148526},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BI$12))","v":148526},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BJ$12))","v":148526},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BK$12))","v":150753.89000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BL$12))","v":152981.78},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BM$12))","v":152981.78},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BN$12))","v":152981.78},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BO$12))","v":152981.78},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BP$12))","v":152981.78},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BQ$12))","v":152981.78},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BR$12))","v":152981.78},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BS$12))","v":152981.78},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BT$12))","v":152981.78},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BU$12))","v":152981.78},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BV$12))","v":152981.78},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BW$12))","v":155276.5067},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BX$12))","v":157571.2334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BY$12))","v":157571.2334},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BZ$12))","v":157571.2334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CA$12))","v":157571.2334},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CB$12))","v":157571.2334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CC$12))","v":157571.2334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CD$12))","v":157571.2334},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CE$12))","v":157571.2334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CF$12))","v":157571.2334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CG$12))","v":157571.2334},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CH$12))","v":157571.2334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CI$12))","v":159934.80190099997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CJ$12))","v":162298.37040199997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CK$12))","v":162298.37040199997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CL$12))","v":162298.37040199997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CM$12))","v":162298.37040199997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CN$12))","v":162298.37040199997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CO$12))","v":162298.37040199997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CP$12))","v":162298.37040199997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CQ$12))","v":162298.37040199997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CR$12))","v":162298.37040199997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CS$12))","v":162298.37040199997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CT$12))","v":162298.37040199997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":5007683.302339253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AA$12))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AC$12))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AD$12))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AE$12))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AF$12))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AG$12))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AH$12))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AI$12))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AJ$12))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AK$12))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AL$12))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AM$12))","v":65975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AN$12))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AO$12))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AP$12))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AQ$12))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AR$12))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AS$12))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AT$12))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AU$12))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AV$12))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AW$12))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AX$12))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AY$12))","v":67954.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AZ$12))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BA$12))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BB$12))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BC$12))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BD$12))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BE$12))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BF$12))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BG$12))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BH$12))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BI$12))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BJ$12))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BK$12))","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BL$12))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BM$12))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BN$12))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BO$12))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BP$12))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BQ$12))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BR$12))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BS$12))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BT$12))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BU$12))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BV$12))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BW$12))","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BX$12))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BY$12))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BZ$12))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CA$12))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CB$12))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CC$12))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CD$12))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CE$12))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CF$12))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CG$12))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CH$12))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CI$12))","v":74255.443739749986},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CJ$12))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CK$12))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CL$12))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CM$12))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CN$12))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CO$12))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CP$12))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CQ$12))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CR$12))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CS$12))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CT$12))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":7704128.1574449986},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AB$12))","v":100000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AD$12))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AE$12))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AF$12))","v":100000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AG$12))","v":100000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AH$12))","v":100000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AI$12))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AJ$12))","v":100000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AK$12))","v":100000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AL$12))","v":100000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AM$12))","v":101500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AN$12))","v":103000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AO$12))","v":103000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AP$12))","v":103000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AQ$12))","v":103000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AR$12))","v":103000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AS$12))","v":103000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AT$12))","v":103000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AU$12))","v":103000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AV$12))","v":103000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AW$12))","v":103000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AX$12))","v":103000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AY$12))","v":104545},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AZ$12))","v":106090},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BA$12))","v":106090},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BB$12))","v":106090},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BC$12))","v":106090},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BD$12))","v":106090},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BE$12))","v":106090},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BF$12))","v":106090},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BG$12))","v":106090},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BH$12))","v":106090},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BI$12))","v":106090},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BJ$12))","v":106090},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BK$12))","v":107681.35},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BL$12))","v":109272.7},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BM$12))","v":109272.7},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BN$12))","v":109272.7},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BO$12))","v":109272.7},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BP$12))","v":109272.7},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BQ$12))","v":109272.7},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BR$12))","v":109272.7},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BS$12))","v":109272.7},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BT$12))","v":109272.7},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BU$12))","v":109272.7},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BV$12))","v":109272.7},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BW$12))","v":110911.7905},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BX$12))","v":112550.88099999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BY$12))","v":112550.88099999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BZ$12))","v":112550.88099999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CA$12))","v":112550.88099999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CB$12))","v":112550.88099999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CC$12))","v":112550.88099999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CD$12))","v":112550.88099999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CE$12))","v":112550.88099999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CF$12))","v":112550.88099999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CG$12))","v":112550.88099999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CH$12))","v":112550.88099999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CI$12))","v":114239.14421499998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CJ$12))","v":115927.40742999998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CK$12))","v":115927.40742999998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CL$12))","v":115927.40742999998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CM$12))","v":115927.40742999998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CN$12))","v":115927.40742999998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CO$12))","v":115927.40742999998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CP$12))","v":115927.40742999998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CQ$12))","v":115927.40742999998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CR$12))","v":115927.40742999998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CS$12))","v":115927.40742999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CT$12))","v":115927.40742999998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":21610079.481633198},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AA$12))","v":140250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AB$12))","v":280500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AC$12))","v":280500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AD$12))","v":280500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AE$12))","v":280500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AF$12))","v":280500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AG$12))","v":280500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AH$12))","v":280500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AI$12))","v":280500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AJ$12))","v":280500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AK$12))","v":280500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AL$12))","v":280500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AM$12))","v":284707.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AN$12))","v":288915},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AO$12))","v":288915},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AP$12))","v":288915},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AQ$12))","v":288915},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AR$12))","v":288915},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AS$12))","v":288915},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AT$12))","v":288915},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AU$12))","v":288915},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AV$12))","v":288915},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AW$12))","v":288915},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AX$12))","v":288915},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AY$12))","v":293248.72499999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AZ$12))","v":297582.45},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BA$12))","v":297582.45},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BB$12))","v":297582.45},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BC$12))","v":297582.45},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BD$12))","v":297582.45},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BE$12))","v":297582.45},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BF$12))","v":297582.45},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BG$12))","v":297582.45},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BH$12))","v":297582.45},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BI$12))","v":297582.45},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BJ$12))","v":297582.45},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BK$12))","v":302046.18674999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BL$12))","v":306509.92349999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BM$12))","v":306509.92349999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BN$12))","v":306509.92349999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BO$12))","v":306509.92349999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BP$12))","v":306509.92349999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BQ$12))","v":306509.92349999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BR$12))","v":306509.92349999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BS$12))","v":306509.92349999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BT$12))","v":306509.92349999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BU$12))","v":306509.92349999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BV$12))","v":306509.92349999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BW$12))","v":311107.57235249999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BX$12))","v":315705.22120500001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BY$12))","v":315705.22120500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BZ$12))","v":315705.22120500001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CA$12))","v":315705.22120500001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CB$12))","v":315705.22120500001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CC$12))","v":315705.22120500001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CD$12))","v":315705.22120500001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CE$12))","v":315705.22120500001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CF$12))","v":315705.22120500001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CG$12))","v":315705.22120500001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CH$12))","v":315705.22120500001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CI$12))","v":320440.79952307494},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CJ$12))","v":325176.37784114992},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CK$12))","v":325176.37784114992},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CL$12))","v":325176.37784114992},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CM$12))","v":325176.37784114992},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CN$12))","v":325176.37784114992},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CO$12))","v":325176.37784114992},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CP$12))","v":325176.37784114992},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CQ$12))","v":325176.37784114992},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CR$12))","v":325176.37784114992},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CS$12))","v":325176.37784114992},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CT$12))","v":325176.37784114992},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":15073108.785404081},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AA$12))","v":1124200},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AB$12))","v":89800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AC$12))","v":89800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AD$12))","v":89800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AE$12))","v":89800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AF$12))","v":91847.333749999991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AG$12))","v":92280.027229166662},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AH$12))","v":95641.413360416671},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AI$12))","v":120793.9762125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AJ$12))","v":95874.701297916661},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AK$12))","v":119781.08337500002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AL$12))","v":130607.72485000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AM$12))","v":153042.50630006249},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AN$12))","v":147901.85237625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AO$12))","v":155984.27078531252},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AP$12))","v":128291.2203784688},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AQ$12))","v":99384.41341753125},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AR$12))","v":274750.6501516875},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AS$12))","v":102326.1859095},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AT$12))","v":102326.1859095},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AU$12))","v":313917.75667950005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AV$12))","v":124510.09203749994},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AW$12))","v":106188.23253749999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AX$12))","v":266585.21392312512},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AY$12))","v":263151.55820311874},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AZ$12))","v":263310.11094228749},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BA$12))","v":243669.46706988744},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BB$12))","v":121058.7952105125},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BC$12))","v":121058.7952105125},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BD$12))","v":400302.9198973914},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BE$12))","v":125721.71246145375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BF$12))","v":125721.71246145375},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BG$12))","v":408159.88631201239},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BH$12))","v":130437.96507607501},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BI$12))","v":130437.96507607501},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BJ$12))","v":196595.67445001993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BK$12))","v":348085.23104226508},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BL$12))","v":321642.55630348559},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BM$12))","v":242995.99473081541},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BN$12))","v":145879.49156214372},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BO$12))","v":145879.49156214372},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BP$12))","v":327039.31560855714},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BQ$12))","v":148891.06802519743},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BR$12))","v":148891.06802519743},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BS$12))","v":353928.04041220149},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BT$12))","v":152299.57497946717},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BU$12))","v":152299.57497946717},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BV$12))","v":156605.93997946719},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BW$12))","v":289211.31460075977},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BX$12))","v":426399.11148366553},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BY$12))","v":208517.69648244596},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BZ$12))","v":166765.38688086177},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CA$12))","v":166765.38688086177},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CB$12))","v":359164.55683883914},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CC$12))","v":169949.88048894884},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CD$12))","v":169949.88048894884},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CE$12))","v":330796.73305954383},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CF$12))","v":172612.13612136064},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CG$12))","v":172612.13612136064},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CH$12))","v":177133.81937136065},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CI$12))","v":251057.3041656721},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CJ$12))","v":453422.83788546169},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CK$12))","v":298784.03145613678},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CL$12))","v":188280.02970052257},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CM$12))","v":188280.02970052257},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CN$12))","v":253161.17579549333},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CO$12))","v":189349.34751558572},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CP$12))","v":189349.34751558572},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CQ$12))","v":389079.81731700909},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CR$12))","v":192641.14124032922},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CS$12))","v":192641.14124032922},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CT$12))","v":97685.79299032921},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":6072747.7589999959},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AA$12))","v":148800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AB$12))","v":74400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AC$12))","v":74400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AD$12))","v":74400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AE$12))","v":74400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AF$12))","v":74400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AG$12))","v":74400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AH$12))","v":74400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AI$12))","v":74400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AJ$12))","v":74400},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AK$12))","v":74400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AL$12))","v":78120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AM$12))","v":78120},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AN$12))","v":78120},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AO$12))","v":78120},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AP$12))","v":78120},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AQ$12))","v":78120},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AR$12))","v":78120},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AS$12))","v":78120},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AT$12))","v":78120},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AU$12))","v":78120},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AV$12))","v":78120},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AW$12))","v":78120},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AX$12))","v":82026},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AY$12))","v":82026},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AZ$12))","v":82026},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BA$12))","v":82026},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BB$12))","v":82026},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BC$12))","v":82026},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BD$12))","v":82026},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BE$12))","v":82026},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BF$12))","v":82026},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BG$12))","v":82026},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BH$12))","v":82026},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BI$12))","v":82026},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BJ$12))","v":86127.3},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BK$12))","v":86127.3},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BL$12))","v":86127.3},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BM$12))","v":86127.3},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BN$12))","v":86127.3},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BO$12))","v":86127.3},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BP$12))","v":86127.3},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BQ$12))","v":86127.3},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BR$12))","v":86127.3},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BS$12))","v":86127.3},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BT$12))","v":86127.3},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BU$12))","v":86127.3},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BV$12))","v":90433.665000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BW$12))","v":90433.665000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BX$12))","v":90433.665000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BY$12))","v":90433.665000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BZ$12))","v":90433.665000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CA$12))","v":90433.665000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CB$12))","v":90433.665000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CC$12))","v":90433.665000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CD$12))","v":90433.665000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CE$12))","v":90433.665000000008},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CF$12))","v":90433.665000000008},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CG$12))","v":90433.665000000008},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CH$12))","v":94955.34825000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CI$12))","v":94955.34825000001},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CJ$12))","v":94955.34825000001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CK$12))","v":94955.34825000001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CL$12))","v":94955.34825000001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CM$12))","v":94955.34825000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CN$12))","v":94955.34825000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CO$12))","v":94955.34825000001},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CP$12))","v":94955.34825000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CQ$12))","v":94955.34825000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CR$12))","v":94955.34825000001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CS$12))","v":94955.34825000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":4756119.0650674338},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AA$12))","v":530000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AF$12))","v":2012.828125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AG$12))","v":2404.3049479166675},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AH$12))","v":5668.5165104166645},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AI$12))","v":30301.622968749998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AJ$12))","v":5291.6343229166687},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AK$12))","v":28705.915000000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AL$12))","v":35208.974062500012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AM$12))","v":55978.155843749992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AN$12))","v":49984.701703125007},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AO$12))","v":57093.042890625016},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AP$12))","v":28906.806960937549},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AR$12))","v":172424.46424218745},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AU$12))","v":208042.11750000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AV$12))","v":18321.859499999948},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AX$12))","v":153865.8417187501},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AY$12))","v":146625.98835937495},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,AZ$12))","v":144333.48086718752},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BA$12))","v":122610.67185937494},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BD$12))","v":274581.20743593766},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BG$12))","v":277721.92123593739},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BJ$12))","v":61020.169481249904},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BK$12))","v":206846.49195492198},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BL$12))","v":177404.80850859382},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BM$12))","v":97116.503168671668},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BP$12))","v":178148.24758335977},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BS$12))","v":201628.46543273432},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BW$12))","v":127530.09794220119},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BX$12))","v":260336.41831353505},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BY$12))","v":41752.309601584195},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CB$12))","v":189214.67634989036},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CE$12))","v":158184.59693818315},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CI$12))","v":69103.154038927605},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CJ$12))","v":266994.56358669198},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CK$12))","v":110504.00175561415},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CN$12))","v":63811.828279907619},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CQ$12))","v":196438.67607667984},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z220:$CV220,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":3057737.4595584674},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AA$12))","v":10600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AB$12))","v":10600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AC$12))","v":10600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AD$12))","v":10600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AE$12))","v":10600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AF$12))","v":10628.754687500001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AG$12))","v":10663.101901041668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AH$12))","v":10744.080708333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AI$12))","v":11176.961036458333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AJ$12))","v":11252.555812499999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AK$12))","v":11662.6403125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AL$12))","v":12165.62565625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AM$12))","v":13573.5948796875},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AN$12))","v":14287.662046875001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AO$12))","v":15103.2769453125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AP$12))","v":15516.23133046875},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AQ$12))","v":15516.23133046875},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AR$12))","v":17979.4379625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AS$12))","v":17979.4379625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AT$12))","v":17979.4379625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AU$12))","v":20951.4682125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AV$12))","v":21213.209062500002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AW$12))","v":21213.209062500002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AX$12))","v":23411.292515625002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AY$12))","v":26676.514117968753},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AZ$12))","v":28738.420987500002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BA$12))","v":30490.002014062498},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BB$12))","v":30490.002014062498},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BC$12))","v":30490.002014062498},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BD$12))","v":34412.590691718753},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BE$12))","v":34412.590691718753},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BF$12))","v":34412.590691718753},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BG$12))","v":38380.046709375005},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BH$12))","v":38380.046709375005},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BI$12))","v":38380.046709375005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BJ$12))","v":39251.763416249996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BK$12))","v":44169.301472132815},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BL$12))","v":46703.655879398444},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BM$12))","v":48091.034496093751},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BN$12))","v":48091.034496093751},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BO$12))","v":48091.034496093751},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BP$12))","v":50636.009461570313},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BQ$12))","v":50636.009461570313},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BR$12))","v":50636.009461570313},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BS$12))","v":53516.416110609382},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BT$12))","v":53516.416110609382},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BU$12))","v":53516.416110609382},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BV$12))","v":53516.416110609382},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BW$12))","v":58014.095458171279},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BX$12))","v":61733.187148364639},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BY$12))","v":62329.64871410156},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BZ$12))","v":62329.64871410156},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CA$12))","v":62329.64871410156},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CB$12))","v":65032.715519099991},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CC$12))","v":65032.715519099991},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CD$12))","v":65032.715519099991},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CE$12))","v":67292.495475359756},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CF$12))","v":67292.495475359756},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CG$12))","v":67292.495475359756},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CH$12))","v":67292.495475359756},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CI$12))","v":71644.308163969559},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CJ$12))","v":75458.516215208001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CK$12))","v":77037.144811716775},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CL$12))","v":77037.144811716775},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CM$12))","v":77037.144811716775},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CN$12))","v":77948.742358572606},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CO$12))","v":77948.742358572606},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CP$12))","v":77948.742358572606},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CQ$12))","v":80755.009159668029},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CR$12))","v":80755.009159668029},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CS$12))","v":80755.009159668029},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CT$12))","v":80755.009159668029},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":756504.50177817966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AA$12))","v":4800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AB$12))","v":4800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AC$12))","v":4800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AD$12))","v":4800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AE$12))","v":4800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AF$12))","v":4805.7509375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AG$12))","v":4812.6203802083328},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AH$12))","v":4828.8161416666662},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AI$12))","v":4915.3922072916666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AJ$12))","v":4930.5111625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AK$12))","v":5012.5280624999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AL$12))","v":5113.1251312499999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AM$12))","v":5370.7555766249998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AN$12))","v":5509.4886262500004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AO$12))","v":5667.9509493750002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AP$12))","v":5748.1820870624997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AQ$12))","v":5748.1820870624997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AR$12))","v":6226.7479469999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AS$12))","v":6226.7479469999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AT$12))","v":6226.7479469999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AU$12))","v":6804.170967},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AV$12))","v":6855.023475},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AW$12))","v":6855.023475},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AX$12))","v":7282.0796887500001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AY$12))","v":7823.0557257749988},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AZ$12))","v":8212.2090875999984},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BA$12))","v":8542.7931964499985},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BB$12))","v":8542.7931964499985},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BC$12))","v":8542.7931964499985},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BD$12))","v":9283.1217697349985},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BE$12))","v":9283.1217697349985},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BF$12))","v":9283.1217697349985},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BG$12))","v":10031.918366699998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BH$12))","v":10031.918366699998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BI$12))","v":10031.918366699998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BJ$12))","v":10196.441552519998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BK$12))","v":10942.137615210298},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BL$12))","v":11406.791915493299},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BM$12))","v":11661.157066049998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BN$12))","v":11661.157066049998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BO$12))","v":11661.157066049998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BP$12))","v":12127.7585636271},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BQ$12))","v":12127.7585636271},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BR$12))","v":12127.7585636271},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BS$12))","v":12655.8588688578},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BT$12))","v":12655.8588688578},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BU$12))","v":12655.8588688578},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BV$12))","v":12655.8588688578},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BW$12))","v":13233.456200387278},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BX$12))","v":13895.841021765867},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BY$12))","v":14002.073166760201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BZ$12))","v":14002.073166760201},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CA$12))","v":14002.073166760201},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CB$12))","v":14483.499969848835},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CC$12))","v":14483.499969848835},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CD$12))","v":14483.499969848835},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CE$12))","v":14885.975646000883},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CF$12))","v":14885.975646000883},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CG$12))","v":14885.975646000883},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CH$12))","v":14885.975646000883},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CI$12))","v":15354.493712774945},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CJ$12))","v":16014.409833561696},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CK$12))","v":16287.536638805801},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CL$12))","v":16287.536638805801},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CM$12))","v":16287.536638805801},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CN$12))","v":16445.25690701311},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CO$12))","v":16445.25690701311},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CP$12))","v":16445.25690701311},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CQ$12))","v":16930.783830661185},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CR$12))","v":16930.783830661185},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CS$12))","v":16930.783830661185},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CT$12))","v":16930.783830661185},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":46095261.084895618},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AC$12))","v":25000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AD$12))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AE$12))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AF$12))","v":135067.01759925002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AG$12))","v":146242.60592974102},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AH$12))","v":146551.62040111641},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AI$12))","v":148005.17998008142},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AJ$12))","v":161463.95667462662},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AK$12))","v":162795.8694074442},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AL$12))","v":165303.10600039683},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AM$12))","v":183742.53481975666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AN$12))","v":231848.22834606637},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AO$12))","v":192551.67003489536},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AP$12))","v":210510.97499127564},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AQ$12))","v":210700.94084921249},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AR$12))","v":217715.79108302441},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AS$12))","v":233538.76973542018},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AT$12))","v":231947.09275241962},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AU$12))","v":248708.26384892353},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AV$12))","v":276885.66080210952},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AW$12))","v":277007.98390597122},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AX$12))","v":283253.99451531237},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AY$12))","v":317029.42297237524},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AZ$12))","v":855647.71711457556},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BA$12))","v":339261.83694147586},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BB$12))","v":363170.85035298695},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BC$12))","v":353880.23325384071},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BD$12))","v":367328.59786512307},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BE$12))","v":383566.50201488158},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BF$12))","v":371251.09147119883},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BG$12))","v":411579.91790127166},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BH$12))","v":457786.00222109852},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BI$12))","v":448298.52498444181},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BJ$12))","v":454611.37348514993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BK$12))","v":505558.97288849263},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BL$12))","v":1962283.8221097256},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BM$12))","v":532368.9824195134},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BN$12))","v":559697.09420745028},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BO$12))","v":535125.04089629429},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BP$12))","v":550859.57334836642},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BQ$12))","v":568825.77695496567},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BR$12))","v":543531.04072331637},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BS$12))","v":603202.38755531784},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BT$12))","v":668795.69942663622},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BU$12))","v":650483.90531703003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BV$12))","v":655233.62078998389},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BW$12))","v":723456.86187801755},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BX$12))","v":3033593.9850454419},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BY$12))","v":754424.86176998331},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BZ$12))","v":792013.14259491081},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CA$12))","v":756711.49689628731},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CB$12))","v":775612.96620939171},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CC$12))","v":803107.81303531467},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CD$12))","v":766242.89505515061},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CE$12))","v":843241.60869862733},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CF$12))","v":932355.2909790324},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CG$12))","v":905938.5598916848},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CH$12))","v":909264.28439883539},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CI$12))","v":1003470.134596966},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CJ$12))","v":4059008.9700157382},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CK$12))","v":1041636.6741615195},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CL$12))","v":1096745.106231208},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CM$12))","v":1049687.5421794574},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CN$12))","v":1070708.185119126},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CO$12))","v":1114173.6893180651},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CP$12))","v":1067614.1082696666},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CQ$12))","v":1161757.1625090614},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CR$12))","v":1283014.8426346269},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CS$12))","v":1249463.396863376},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CT$12))","v":1253798.2576515707},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":1388809.7999999989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AC$12))","v":15000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AD$12))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AE$12))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AF$12))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AG$12))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AH$12))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AI$12))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AJ$12))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AK$12))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AL$12))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AM$12))","v":16500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AN$12))","v":16500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AO$12))","v":16500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AP$12))","v":16500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AQ$12))","v":16500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AR$12))","v":16500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AS$12))","v":16500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AT$12))","v":16500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AU$12))","v":16500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AV$12))","v":16500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AW$12))","v":16500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AX$12))","v":16500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AY$12))","v":18150.000000000004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AZ$12))","v":18150.000000000004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BA$12))","v":18150.000000000004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BB$12))","v":18150.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BC$12))","v":18150.000000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BD$12))","v":18150.000000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BE$12))","v":18150.000000000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BF$12))","v":18150.000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BG$12))","v":18150.000000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BH$12))","v":18150.000000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BI$12))","v":18150.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BJ$12))","v":18150.000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BK$12))","v":19965.000000000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BL$12))","v":19965.000000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BM$12))","v":19965.000000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BN$12))","v":19965.000000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BO$12))","v":19965.000000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BP$12))","v":19965.000000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BQ$12))","v":19965.000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BR$12))","v":19965.000000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BS$12))","v":19965.000000000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BT$12))","v":19965.000000000007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BU$12))","v":19965.000000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BV$12))","v":19965.000000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BW$12))","v":21961.500000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BX$12))","v":21961.500000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BY$12))","v":21961.500000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BZ$12))","v":21961.500000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CA$12))","v":21961.500000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CB$12))","v":21961.500000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CC$12))","v":21961.500000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CD$12))","v":21961.500000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CE$12))","v":21961.500000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CF$12))","v":21961.500000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CG$12))","v":21961.500000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CH$12))","v":21961.500000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CI$12))","v":24157.650000000009},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CJ$12))","v":24157.650000000009},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CK$12))","v":24157.650000000009},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CL$12))","v":24157.650000000009},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CM$12))","v":24157.650000000009},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CN$12))","v":24157.650000000009},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CO$12))","v":24157.650000000009},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CP$12))","v":24157.650000000009},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CQ$12))","v":24157.650000000009},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CR$12))","v":24157.650000000009},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CS$12))","v":24157.650000000009},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CT$12))","v":24157.650000000009},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Юридические расходы"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":7334176.6160580013},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AN$12))","v":43950.059579239685},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AZ$12))","v":526917.04530275718},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BL$12))","v":1440680.5559912424},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BX$12))","v":2290871.6088632187},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CJ$12))","v":3031757.3463215432},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":790703.90625000047},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AC$12))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AE$12))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AO$12))","v":10500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AP$12))","v":10500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AQ$12))","v":10500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AR$12))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AS$12))","v":10500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AT$12))","v":10500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AU$12))","v":10500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AV$12))","v":10500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AW$12))","v":10500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AX$12))","v":10500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AY$12))","v":10500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AZ$12))","v":10500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BA$12))","v":11025},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BB$12))","v":11025},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BC$12))","v":11025},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BD$12))","v":11025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BE$12))","v":11025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BF$12))","v":11025},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BG$12))","v":11025},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BH$12))","v":11025},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BI$12))","v":11025},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BJ$12))","v":11025},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BK$12))","v":11025},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BL$12))","v":11025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BM$12))","v":11576.250000000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BN$12))","v":11576.250000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BO$12))","v":11576.250000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BP$12))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BQ$12))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BR$12))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BS$12))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BT$12))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BU$12))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BV$12))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BW$12))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BX$12))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BY$12))","v":12155.0625},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BZ$12))","v":12155.0625},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CA$12))","v":12155.0625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CB$12))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CC$12))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CD$12))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CE$12))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CF$12))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CG$12))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CH$12))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CI$12))","v":12155.0625},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CJ$12))","v":12155.0625},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CK$12))","v":12762.815625000001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CL$12))","v":12762.815625000001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CM$12))","v":12762.815625000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CN$12))","v":12762.815625000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CO$12))","v":12762.815625000001},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CP$12))","v":12762.815625000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CQ$12))","v":12762.815625000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CR$12))","v":12762.815625000001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CS$12))","v":12762.815625000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CT$12))","v":12762.815625000001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":10332372.735164754},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AF$12))","v":67.017599249999989},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AG$12))","v":242.60592974100004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AH$12))","v":551.62040111639999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AI$12))","v":2005.1799800813999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AJ$12))","v":3363.9566746266},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AK$12))","v":4695.8694074442001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AL$12))","v":7203.1060003968005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AM$12))","v":10832.534819756642},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AN$12))","v":14988.16876682664},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AO$12))","v":19141.67003489532},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AP$12))","v":22459.974991275598},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AQ$12))","v":22649.940849212464},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AR$12))","v":29664.791083024382},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AS$12))","v":29382.669735420124},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AT$12))","v":27790.992752419566},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AU$12))","v":44552.163848923461},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AV$12))","v":55013.950802109423},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AW$12))","v":55136.273905971124},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AX$12))","v":61382.284515312305},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AY$12))","v":74020.541972375082},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AZ$12))","v":85721.790811818282},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BA$12))","v":95727.955941475724},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BB$12))","v":98201.081252986885},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BC$12))","v":88910.464153840599},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BD$12))","v":102358.82876512293},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BE$12))","v":95017.25600488139},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BF$12))","v":82701.845461198638},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BG$12))","v":123030.67189127149},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BH$12))","v":143299.33161009831},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BI$12))","v":133811.85437344157},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BJ$12))","v":140124.70287414975},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BK$12))","v":160726.13521639234},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BL$12))","v":176770.42844638295},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BM$12))","v":186984.89474741305},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BN$12))","v":182928.72276814},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BO$12))","v":158356.66945698397},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BP$12))","v":174091.20190905614},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BQ$12))","v":157534.69337172431},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BR$12))","v":132239.95714007498},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BS$12))","v":191911.30397207648},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BT$12))","v":219529.63248507067},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BU$12))","v":201217.83837546443},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BV$12))","v":205967.55384841835},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BW$12))","v":230421.81324229544},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BX$12))","v":249687.32754650086},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BY$12))","v":260811.0006342612},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BZ$12))","v":252449.55159561653},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CA$12))","v":217147.90589699303},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CB$12))","v":236049.37521009744},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CC$12))","v":212999.51918609091},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CD$12))","v":176134.60120592688},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CE$12))","v":253133.31484940354},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CF$12))","v":286647.82399488625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CG$12))","v":260231.09290753867},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CH$12))","v":263556.81741468923},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CI$12))","v":294407.427164405},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CJ$12))","v":318188.9162616345},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CK$12))","v":331966.21360395855},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CL$12))","v":319799.64618039102},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CM$12))","v":272742.08212864021},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CN$12))","v":293762.72506830905},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CO$12))","v":263225.72982466634},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CP$12))","v":216666.14877626786},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CQ$12))","v":310809.20301566256},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CR$12))","v":350664.13375438808},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CS$12))","v":317112.68798313715},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CT$12))","v":321447.54877133202},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":23862907.297657147},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AD$12))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AE$12))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AF$12))","v":100000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AG$12))","v":110000.00000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AH$12))","v":110000.00000000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AI$12))","v":110000.00000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AJ$12))","v":121000.00000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AK$12))","v":121000.00000000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AL$12))","v":121000.00000000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AM$12))","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AN$12))","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AO$12))","v":133100.00000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AP$12))","v":146410.00000000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AQ$12))","v":146410.00000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AR$12))","v":146410.00000000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AS$12))","v":161051.00000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AT$12))","v":161051.00000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AU$12))","v":161051.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AV$12))","v":177156.10000000009},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AW$12))","v":177156.10000000009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AX$12))","v":177156.10000000009},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AY$12))","v":194871.71000000011},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AZ$12))","v":194871.71000000011},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BA$12))","v":194871.71000000011},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BB$12))","v":214358.88100000011},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BC$12))","v":214358.88100000011},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BD$12))","v":214358.88100000011},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BE$12))","v":235794.76910000015},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BF$12))","v":235794.76910000015},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BG$12))","v":235794.76910000015},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BH$12))","v":259374.24601000018},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BI$12))","v":259374.24601000018},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BJ$12))","v":259374.24601000018},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BK$12))","v":285311.67061100027},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BL$12))","v":285311.67061100027},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BM$12))","v":285311.67061100027},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BN$12))","v":313842.83767210029},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BO$12))","v":313842.83767210029},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BP$12))","v":313842.83767210029},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BQ$12))","v":345227.12143931031},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BR$12))","v":345227.12143931031},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BS$12))","v":345227.12143931031},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BT$12))","v":379749.83358324139},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BU$12))","v":379749.83358324139},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BV$12))","v":379749.83358324139},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BW$12))","v":417724.81694156554},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BX$12))","v":417724.81694156554},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BY$12))","v":417724.81694156554},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BZ$12))","v":459497.29863572208},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CA$12))","v":459497.29863572208},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CB$12))","v":459497.29863572208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CC$12))","v":505447.02849929431},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CD$12))","v":505447.02849929431},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CE$12))","v":505447.02849929431},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CF$12))","v":555991.73134922376},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CG$12))","v":555991.73134922376},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CH$12))","v":555991.73134922376},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CI$12))","v":611590.90448414627},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CJ$12))","v":611590.90448414627},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CK$12))","v":611590.90448414627},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CL$12))","v":672749.99493256095},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CM$12))","v":672749.99493256095},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CN$12))","v":672749.99493256095},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CO$12))","v":740024.99442581704},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CP$12))","v":740024.99442581704},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CQ$12))","v":740024.99442581704},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CR$12))","v":814027.49386839895},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CS$12))","v":814027.49386839895},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CT$12))","v":814027.49386839895},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":2386290.7297657151},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AE$12))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AG$12))","v":11000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AH$12))","v":11000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AI$12))","v":11000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AJ$12))","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AK$12))","v":12100.000000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AL$12))","v":12100.000000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AM$12))","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AN$12))","v":13310.000000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AO$12))","v":13310.000000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AP$12))","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AQ$12))","v":14641.000000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AR$12))","v":14641.000000000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AS$12))","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AT$12))","v":16105.100000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AU$12))","v":16105.100000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AV$12))","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AW$12))","v":17715.610000000008},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AX$12))","v":17715.610000000008},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AY$12))","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AZ$12))","v":19487.171000000013},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BA$12))","v":19487.171000000013},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BB$12))","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BC$12))","v":21435.888100000011},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BD$12))","v":21435.888100000011},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BE$12))","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BF$12))","v":23579.476910000016},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BG$12))","v":23579.476910000016},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BH$12))","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BI$12))","v":25937.424601000017},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BJ$12))","v":25937.424601000017},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BK$12))","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BL$12))","v":28531.167061100026},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BM$12))","v":28531.167061100026},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BN$12))","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BO$12))","v":31384.283767210025},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BP$12))","v":31384.283767210025},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BQ$12))","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BR$12))","v":34522.712143931029},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BS$12))","v":34522.712143931029},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BT$12))","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BU$12))","v":37974.983358324142},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BV$12))","v":37974.983358324142},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BW$12))","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BX$12))","v":41772.481694156551},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BY$12))","v":41772.481694156551},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BZ$12))","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CA$12))","v":45949.729863572211},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CB$12))","v":45949.729863572211},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CC$12))","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CD$12))","v":50544.702849929432},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CE$12))","v":50544.702849929432},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CF$12))","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CG$12))","v":55599.173134922377},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CH$12))","v":55599.173134922377},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CI$12))","v":61159.09044841463},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CJ$12))","v":61159.09044841463},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CK$12))","v":61159.09044841463},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CL$12))","v":67274.999493256095},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CM$12))","v":67274.999493256095},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CN$12))","v":67274.999493256095},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CO$12))","v":74002.499442581713},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CP$12))","v":74002.499442581713},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CQ$12))","v":74002.499442581713},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CR$12))","v":81402.749386839889},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CS$12))","v":81402.749386839889},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CT$12))","v":81402.749386839889},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":849111594.29394436},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AA$12))","v":-1779544.5112000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AB$12))","v":-1503724.4634},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AC$12))","v":-1749551.5159333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AD$12))","v":-1709279.4984333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AE$12))","v":-2082656.1658666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AF$12))","v":-1828289.95641425},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AG$12))","v":-1855370.8875702042},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AH$12))","v":-2360940.0250745751},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AI$12))","v":-1600843.7066969294},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AJ$12))","v":-1788077.862429271},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AK$12))","v":-1556286.9833245778},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AL$12))","v":-1964195.1773089687},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AM$12))","v":-898405.73634228576},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AN$12))","v":-586829.48918273719},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AO$12))","v":103722.75031336769},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AP$12))","v":107803.69465552084},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AQ$12))","v":-923894.49033556227},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AR$12))","v":2220060.1764079202},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AS$12))","v":-1985042.927200255},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AT$12))","v":354755.22225983068},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AU$12))","v":3615616.728261603},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AV$12))","v":2780125.7895706538},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AW$12))","v":1535678.3678776212},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AX$12))","v":3710456.8683467563},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AY$12))","v":5305575.0513591301},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,AZ$12))","v":6225376.2864456996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BA$12))","v":8335787.2932831831},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BB$12))","v":7058036.7933330033},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BC$12))","v":4391329.0529173631},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BD$12))","v":11663929.19851823},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BE$12))","v":-1273706.0830252375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BF$12))","v":5076276.7774101067},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BG$12))","v":13870756.155285388},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BH$12))","v":10634133.071101837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BI$12))","v":7854654.7469677925},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BJ$12))","v":11749081.919261843},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BK$12))","v":14285648.146312766},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BL$12))","v":14492313.67786368},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BM$12))","v":18138734.341735072},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BN$12))","v":15049563.073269345},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BO$12))","v":8978890.5742074996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BP$12))","v":22409027.453309238},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BQ$12))","v":-688724.28899367154},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BR$12))","v":9433996.314199388},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BS$12))","v":22694016.386185214},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BT$12))","v":17733611.608385365},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BU$12))","v":12263277.021809652},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BV$12))","v":18356724.107996561},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BW$12))","v":21034465.011815958},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BX$12))","v":22275112.938401185},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BY$12))","v":25767798.789937079},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,BZ$12))","v":21988815.788950749},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CA$12))","v":12812526.30640002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CB$12))","v":31399855.196168669},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CC$12))","v":9483.3069174587727},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CD$12))","v":13160417.174716018},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CE$12))","v":30224599.970827486},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CF$12))","v":23549884.863350082},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CG$12))","v":17189046.997156207},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CH$12))","v":23475528.242397398},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CI$12))","v":27883790.223494269},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CJ$12))","v":28498626.216121569},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CK$12))","v":34119045.90579877},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CL$12))","v":27858154.909597304},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CM$12))","v":17027020.492808327},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CN$12))","v":39067889.558045208},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CO$12))","v":836843.46537614614},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CP$12))","v":15864837.544638276},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CQ$12))","v":40048654.36093425},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CR$12))","v":34305146.650898218},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CS$12))","v":36522779.141433373},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CT$12))","v":51897676.357641757},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z235:$CV235,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X95,$J88:$J95,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":394990000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AA$12))","v":2121500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AB$12))","v":1546500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AC$12))","v":3956000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AD$12))","v":12082000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AE$12))","v":9886500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AF$12))","v":12951500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AG$12))","v":11351500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AH$12))","v":2302000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AI$12))","v":15400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AJ$12))","v":14180000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AK$12))","v":1061500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AL$12))","v":1752000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AM$12))","v":18480000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AN$12))","v":17016000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AO$12))","v":1263000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AP$12))","v":9000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AQ$12))","v":1752000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AR$12))","v":18480000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AS$12))","v":17016000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AT$12))","v":1263000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AV$12))","v":9000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AW$12))","v":1752000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AX$12))","v":18480000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AY$12))","v":17016000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AZ$12))","v":1263000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BC$12))","v":9000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BD$12))","v":1752000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BE$12))","v":18480000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BF$12))","v":17016000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BG$12))","v":1263000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BK$12))","v":9000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BL$12))","v":1752000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BM$12))","v":18480000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BN$12))","v":17016000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BO$12))","v":1263000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BT$12))","v":9000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BU$12))","v":1752000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BV$12))","v":18480000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BW$12))","v":17016000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BX$12))","v":1263000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CD$12))","v":9000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CE$12))","v":1752000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CF$12))","v":18480000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CG$12))","v":17016000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CH$12))","v":1263000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CO$12))","v":9000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CP$12))","v":1752000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CQ$12))","v":18480000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CR$12))","v":17016000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CS$12))","v":1263000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":3370000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AA$12))","v":2120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AB$12))","v":1250000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":384300000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AB$12))","v":280000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AC$12))","v":3890000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AD$12))","v":11920000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AE$12))","v":9630000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AF$12))","v":12800000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AG$12))","v":11080000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AH$12))","v":2200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AI$12))","v":15250000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AJ$12))","v":13850000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AK$12))","v":1000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AL$12))","v":1680000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AM$12))","v":18300000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AN$12))","v":16620000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AO$12))","v":1200000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AQ$12))","v":1680000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AR$12))","v":18300000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AS$12))","v":16620000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AT$12))","v":1200000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AW$12))","v":1680000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AX$12))","v":18300000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AY$12))","v":16620000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AZ$12))","v":1200000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BD$12))","v":1680000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BE$12))","v":18300000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BF$12))","v":16620000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BG$12))","v":1200000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BL$12))","v":1680000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BM$12))","v":18300000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BN$12))","v":16620000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BO$12))","v":1200000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BU$12))","v":1680000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BV$12))","v":18300000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BW$12))","v":16620000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BX$12))","v":1200000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CE$12))","v":1680000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CF$12))","v":18300000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CG$12))","v":16620000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CH$12))","v":1200000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CP$12))","v":1680000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CQ$12))","v":18300000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CR$12))","v":16620000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CS$12))","v":1200000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X90-SUM($X91:$X94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":7320000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AA$12))","v":1500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AB$12))","v":16500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AC$12))","v":66000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AD$12))","v":162000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AE$12))","v":256500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AF$12))","v":151500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AG$12))","v":271500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AH$12))","v":102000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AI$12))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AJ$12))","v":330000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AK$12))","v":61500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AL$12))","v":72000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AM$12))","v":180000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AN$12))","v":396000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AO$12))","v":63000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AP$12))","v":9000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AQ$12))","v":72000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AR$12))","v":180000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AS$12))","v":396000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AT$12))","v":63000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AV$12))","v":9000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AW$12))","v":72000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AX$12))","v":180000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AY$12))","v":396000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AZ$12))","v":63000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BC$12))","v":9000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BD$12))","v":72000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BE$12))","v":180000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BF$12))","v":396000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BG$12))","v":63000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BK$12))","v":9000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BL$12))","v":72000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BM$12))","v":180000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BN$12))","v":396000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BO$12))","v":63000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BT$12))","v":9000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BU$12))","v":72000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BV$12))","v":180000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BW$12))","v":396000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BX$12))","v":63000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CD$12))","v":9000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CE$12))","v":72000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CF$12))","v":180000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CG$12))","v":396000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CH$12))","v":63000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CO$12))","v":9000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CP$12))","v":72000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CQ$12))","v":180000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CR$12))","v":396000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CS$12))","v":63000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"I90","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L91)=0,$L91=0,$L91=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L91)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":3050000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AB$12))","v":3999.9999999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AC$12))","v":21000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AD$12))","v":57000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AE$12))","v":113000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AF$12))","v":57000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AG$12))","v":120000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AH$12))","v":48000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AI$12))","v":45000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AJ$12))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AK$12))","v":35000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AL$12))","v":23999.999999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AM$12))","v":54000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AN$12))","v":180000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AO$12))","v":42000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AQ$12))","v":23999.999999999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AR$12))","v":54000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AS$12))","v":180000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AT$12))","v":42000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AW$12))","v":23999.999999999996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AX$12))","v":54000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AY$12))","v":180000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AZ$12))","v":42000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BD$12))","v":23999.999999999996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BE$12))","v":54000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BF$12))","v":180000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BG$12))","v":42000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BL$12))","v":23999.999999999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BM$12))","v":54000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BN$12))","v":180000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BO$12))","v":42000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BU$12))","v":23999.999999999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BV$12))","v":54000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BW$12))","v":180000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BX$12))","v":42000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CE$12))","v":23999.999999999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CF$12))","v":54000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CG$12))","v":180000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CH$12))","v":42000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CP$12))","v":23999.999999999996},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CQ$12))","v":54000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CR$12))","v":180000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CS$12))","v":42000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H88","v":"Капзатраты"},{"$f":"I90","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L92)))","v":"Съемка видео-роликов"},null,{"$f":"L91+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":1220000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AB$12))","v":1999.9999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AC$12))","v":9999.9999999999982},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AD$12))","v":26000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AF$12))","v":16000.000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AG$12))","v":56000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AH$12))","v":9999.9999999999982},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AI$12))","v":20000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AJ$12))","v":70000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AL$12))","v":11999.999999999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AM$12))","v":24000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AN$12))","v":84000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AQ$12))","v":11999.999999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AR$12))","v":24000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AS$12))","v":84000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AW$12))","v":11999.999999999998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AX$12))","v":24000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AY$12))","v":84000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BD$12))","v":11999.999999999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BE$12))","v":24000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BF$12))","v":84000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BL$12))","v":11999.999999999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BM$12))","v":24000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BN$12))","v":84000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BU$12))","v":11999.999999999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BV$12))","v":24000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BW$12))","v":84000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CE$12))","v":11999.999999999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CF$12))","v":24000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CG$12))","v":84000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CP$12))","v":11999.999999999998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CQ$12))","v":24000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CR$12))","v":84000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H89","v":"Капзатраты"},{"$f":"I90","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L93)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L92+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":3050000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AA$12))","v":1500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AB$12))","v":10500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AC$12))","v":35000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AD$12))","v":79000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AE$12))","v":93500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AF$12))","v":78500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AG$12))","v":95500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AH$12))","v":44000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AI$12))","v":85000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AJ$12))","v":110000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AK$12))","v":26500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AL$12))","v":36000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AM$12))","v":102000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AN$12))","v":132000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AO$12))","v":21000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AP$12))","v":9000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AQ$12))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AR$12))","v":102000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AS$12))","v":132000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AT$12))","v":21000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AV$12))","v":9000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AW$12))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AX$12))","v":102000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AY$12))","v":132000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AZ$12))","v":21000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BC$12))","v":9000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BD$12))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BE$12))","v":102000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BF$12))","v":132000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BG$12))","v":21000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BK$12))","v":9000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BL$12))","v":36000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BM$12))","v":102000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BN$12))","v":132000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BO$12))","v":21000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BT$12))","v":9000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BU$12))","v":36000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BV$12))","v":102000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BW$12))","v":132000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BX$12))","v":21000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CD$12))","v":9000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CE$12))","v":36000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CF$12))","v":102000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CG$12))","v":132000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CH$12))","v":21000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CO$12))","v":9000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CP$12))","v":36000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CQ$12))","v":102000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CR$12))","v":132000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CS$12))","v":21000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":8454228.4722222202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AG$12))","v":76914.583333333328},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AS$12))","v":883199.99999999977},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BE$12))","v":1502108.333333333},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BQ$12))","v":1847149.9999999995},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CC$12))","v":2022764.583333333},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CO$12))","v":2122090.9722222215},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)))","v":"транспортный налог"},null,null,{"$f":"L98+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)))","v":"налог на имущество организаций"},null,null,{"$f":"L99+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":35085000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AZ$12))","v":2785000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BA$12))","v":200000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BD$12))","v":295000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BE$12))","v":3140000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BF$12))","v":2785000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BG$12))","v":200000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BK$12))","v":295000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BL$12))","v":3140000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BM$12))","v":2785000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BN$12))","v":200000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BS$12))","v":295000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BT$12))","v":3140000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BU$12))","v":2785000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BV$12))","v":200000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CB$12))","v":295000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CC$12))","v":3140000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CD$12))","v":2785000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CE$12))","v":200000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CL$12))","v":295000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CM$12))","v":3140000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CN$12))","v":2785000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CO$12))","v":200000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":183618766.70120806},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AT$12))","v":295020.67938052455},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AU$12))","v":181635.34606622893},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AV$12))","v":550040.70767383825},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AW$12))","v":818542.5171819611},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AX$12))","v":626954.14059609291},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AY$12))","v":769270.42302399501},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AZ$12))","v":1105675.0176908995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BA$12))","v":1505521.0780827359},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BB$12))","v":1709715.8274745848},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BC$12))","v":1888474.0930682307},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BD$12))","v":1719305.3345152319},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BE$12))","v":1506899.4499742074},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BF$12))","v":1441626.2822292198},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BG$12))","v":980483.03156004427},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BH$12))","v":2000484.0152949062},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BI$12))","v":2579551.6685085762},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BJ$12))","v":2182722.4573369101},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BK$12))","v":2205066.5827641268},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BL$12))","v":2814040.4098058194},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BM$12))","v":3371844.1102793086},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BN$12))","v":3700918.8859052015},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BO$12))","v":3784504.654803073},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BP$12))","v":3283079.5234725149},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BQ$12))","v":3008131.0897995387},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BR$12))","v":2599608.4367918996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BS$12))","v":1729184.8175900178},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BT$12))","v":3335954.1954599856},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BU$12))","v":4142612.7372856033},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BV$12))","v":3367224.3581038821},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BW$12))","v":3420085.4201468672},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BX$12))","v":4196604.9541877843},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BY$12))","v":4997703.7522134483},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BZ$12))","v":5282922.1648065895},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CA$12))","v":5289646.6331278123},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CB$12))","v":4584592.5558467442},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CC$12))","v":4179639.8746917401},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CD$12))","v":3615645.4037946281},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CE$12))","v":2396334.2919812957},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CF$12))","v":4422218.895995494},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CG$12))","v":5490149.5561787486},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CH$12))","v":4532429.4715532307},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CI$12))","v":4405461.4622454634},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CJ$12))","v":5408428.2656565923},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CK$12))","v":6447840.78161324},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CL$12))","v":6785905.1593788266},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CM$12))","v":6792195.7189809866},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CN$12))","v":5799979.3497995753},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CO$12))","v":5289965.6172806714},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CP$12))","v":4483071.2208231594},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CQ$12))","v":2880229.5130733615},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CR$12))","v":5812057.2132400498},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CS$12))","v":8700772.4177824985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CT$12))","v":9200795.1350900978},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":88844899.494306743},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AG$12))","v":402.10559549999994},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AH$12))","v":485.21185948200008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AI$12))","v":1103.2408022328},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AJ$12))","v":4010.3599601627998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AK$12))","v":6727.9133492532001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AL$12))","v":9391.7388148884002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AM$12))","v":14406.212000793601},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AN$12))","v":21665.069639513284},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AO$12))","v":29976.337533653281},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AP$12))","v":38283.34006979064},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AQ$12))","v":44919.949982551196},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AR$12))","v":45299.881698424928},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AS$12))","v":64118.629463824298},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BM$12))","v":899771.22359453433},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BN$12))","v":1926673.5612590767},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BO$12))","v":1845625.4751152932},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BP$12))","v":1363041.3520390391},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BQ$12))","v":1392086.1233608676},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BR$12))","v":1408504.3819059199},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BS$12))","v":644643.85799929686},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BT$12))","v":1720192.1318000592},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BU$12))","v":2464871.7140980177},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BV$12))","v":2063943.1785905249},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BW$12))","v":2075732.4174018055},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BX$12))","v":2544691.4245136157},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BY$12))","v":2846773.9050994627},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BZ$12))","v":3097735.0926181972},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CA$12))","v":2969101.4264379442},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CB$12))","v":2320291.3320620731},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CC$12))","v":2346914.2599231377},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CD$12))","v":2344670.8645282388},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CE$12))","v":1276225.8760400862},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CF$12))","v":2656637.8336103484},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CG$12))","v":3562764.4643943757},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CH$12))","v":3006856.121830754},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CI$12))","v":2941735.0095290393},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CJ$12))","v":3570075.8364819661},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CK$12))","v":3995095.4537249506},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CL$12))","v":4253450.1587227583},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CM$12))","v":4051491.0135071576},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CN$12))","v":3137002.8021024615},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CO$12))","v":3216149.9037906975},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CP$12))","v":3096869.1654863507},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CQ$12))","v":1725009.2319256812},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CR$12))","v":3486030.535716489},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CS$12))","v":4520336.83132644},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CT$12))","v":3793115.5430000126},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X108-(X85-X87-X97+X102-X104-X106))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":208288699.62620759},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AA$12))","v":-3901044.5112000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AB$12))","v":-3050224.4633999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AC$12))","v":-5705551.515933333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AD$12))","v":-13791279.498433333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AE$12))","v":-11969156.165866667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AF$12))","v":-14779789.956414249},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AG$12))","v":-13284187.576499037},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AH$12))","v":-4663425.2369340565},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AI$12))","v":-17001946.94749916},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AJ$12))","v":-15972088.222389434},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AK$12))","v":-2624514.8966738312},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AL$12))","v":-3725586.9161238573},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AM$12))","v":-19392811.94834308},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AN$12))","v":-17624494.558822252},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AO$12))","v":-1189253.587220286},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AP$12))","v":60520.354585730471},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AQ$12))","v":-2720814.4403181132},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AR$12))","v":-16305239.705290506},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AS$12))","v":-19948361.556664079},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AT$12))","v":-1203265.4571206942},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AU$12))","v":3433981.382195374},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AV$12))","v":2221085.0818968154},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AW$12))","v":-1034864.1493043397},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AX$12))","v":-15396497.272249335},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AY$12))","v":-12479695.371664865},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AZ$12))","v":6641701.2687548008},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BA$12))","v":7030266.2152004465},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BB$12))","v":5348320.9658584185},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BC$12))","v":2493854.9598491322},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BD$12))","v":8487623.8640029971},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BE$12))","v":-19622713.866332784},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BF$12))","v":-10596349.504819114},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BG$12))","v":11827273.123725343},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BH$12))","v":8633649.0558069311},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BI$12))","v":5275103.0784592144},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BJ$12))","v":9566359.4619249329},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BK$12))","v":12366581.563548639},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BL$12))","v":13066273.26805786},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BM$12))","v":-1827880.9921387658},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BN$12))","v":-7394029.3738949299},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BO$12))","v":2085760.4442891367},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BP$12))","v":17762906.577797685},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BQ$12))","v":-6936091.5021540783},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BR$12))","v":5425883.4955015667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BS$12))","v":20615187.710595898},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BT$12))","v":15808465.281125322},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BU$12))","v":6688792.5704260319},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BV$12))","v":-5354443.4286978468},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BW$12))","v":-1477352.8257327154},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BX$12))","v":14270816.559699781},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BY$12))","v":17923321.132624172},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BZ$12))","v":13608158.531525962},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CA$12))","v":4553778.2468342632},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CB$12))","v":24789971.308259852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CC$12))","v":-5399835.4110307544},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CD$12))","v":9976100.906393148},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CE$12))","v":25000039.802806102},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CF$12))","v":-2008971.8662557602},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CG$12))","v":-8879867.023416914},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CH$12))","v":14673242.649013415},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CI$12))","v":20536593.751719765},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CJ$12))","v":19520122.113983013},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CK$12))","v":23676109.670460582},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CL$12))","v":17113799.591495715},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CM$12))","v":9323333.7603201792},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CN$12))","v":32915907.406143174},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CO$12))","v":-9600363.0279174447},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CP$12))","v":6532897.1583287641},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CQ$12))","v":16963415.615935206},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CR$12))","v":7991058.9019416794},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CS$12))","v":22038669.89232444},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CT$12))","v":38903765.679551646},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AF$12))","v":10000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AG$12))","v":10000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AH$12))","v":40000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AK$12))","v":70000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AR$12))","v":40000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AL$12))","v":2407407.4074074072},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AM$12))","v":2407407.4074074076},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AN$12))","v":2407407.4074074072},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AO$12))","v":2407407.4074074072},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AP$12))","v":2407407.4074074076},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AQ$12))","v":2407407.4074074072},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AR$12))","v":2407407.4074074072},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AS$12))","v":3258471.2371946415},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AT$12))","v":3258471.237194642},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AU$12))","v":3258471.2371946415},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AV$12))","v":3258471.237194641},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AW$12))","v":3258471.2371946415},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AX$12))","v":3258471.2371946415},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AY$12))","v":3258471.2371946415},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AZ$12))","v":3258471.2371946415},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BA$12))","v":3258471.2371946415},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BB$12))","v":3258471.237194641},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BC$12))","v":3258471.237194641},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BD$12))","v":3258471.237194641},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BE$12))","v":3258471.237194641},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BF$12))","v":3258471.237194641},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BG$12))","v":3258471.237194641},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BH$12))","v":3258471.237194641},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BI$12))","v":3258471.237194641},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BJ$12))","v":3258471.237194641},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BK$12))","v":3258471.237194641},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BL$12))","v":3258471.237194641},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BM$12))","v":3258471.2371946406},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BN$12))","v":3258471.2371946406},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BO$12))","v":3258471.2371946406},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BP$12))","v":3258471.2371946406},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BQ$12))","v":3258471.2371946406},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BR$12))","v":3258471.2371946406},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BS$12))","v":3258471.2371946401},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BT$12))","v":3258471.2371946401},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BU$12))","v":3258471.2371946401},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BV$12))","v":3258471.2371946401},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BW$12))","v":3258471.2371946396},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BX$12))","v":3258471.2371946396},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BY$12))","v":3258471.2371946396},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BZ$12))","v":3258471.2371946392},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CA$12))","v":3258471.2371946392},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CB$12))","v":3258471.2371946387},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CC$12))","v":3258471.2371946382},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CD$12))","v":3258471.2371946396},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CE$12))","v":3258471.2371946406},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CF$12))","v":3258471.2371946424},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CG$12))","v":3258471.2371946401},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CH$12))","v":3258471.2371946424},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CI$12))","v":3258471.2371946452},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CJ$12))","v":3258471.2371946424},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CK$12))","v":3258471.2371946373},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CL$12))","v":3258471.2371946424},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CM$12))","v":3258471.2371946573},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":31633333.333333332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AG$12))","v":66666.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AH$12))","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AI$12))","v":400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AJ$12))","v":400000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AK$12))","v":400000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AL$12))","v":866666.66666666674},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AM$12))","v":850617.28395061742},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AN$12))","v":834567.90123456786},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AO$12))","v":818518.51851851854},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AP$12))","v":802469.13580246922},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AQ$12))","v":786419.75308641978},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AR$12))","v":770370.37037037034},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AS$12))","v":1020987.6543209878},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AT$12))","v":999264.51273969014},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AU$12))","v":977541.3711583924},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AV$12))","v":955818.22957709478},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AW$12))","v":934095.08799579728},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AX$12))","v":912371.94641449978},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AY$12))","v":890648.80483320192},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,AZ$12))","v":868925.66325190431},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BA$12))","v":847202.5216706068},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BB$12))","v":825479.38008930907},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BC$12))","v":803756.23850801156},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BD$12))","v":782033.09692671383},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BE$12))","v":760309.95534541621},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BF$12))","v":738586.81376411859},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BG$12))","v":716863.67218282109},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BH$12))","v":695140.53060152347},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BI$12))","v":673417.38902022573},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BJ$12))","v":651694.24743892811},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BK$12))","v":629971.10585763061},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BL$12))","v":608247.96427633299},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BM$12))","v":586524.82269503537},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BN$12))","v":564801.68111373764},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BO$12))","v":543078.53953244002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BP$12))","v":521355.39795114251},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BQ$12))","v":499632.25636984489},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BR$12))","v":477909.11478854722},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BS$12))","v":456185.9732072496},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BT$12))","v":434462.83162595198},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BU$12))","v":412739.69004465448},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BV$12))","v":391016.54846335686},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BW$12))","v":369293.40688205924},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BX$12))","v":347570.26530076156},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BY$12))","v":325847.12371946394},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,BZ$12))","v":304123.98213816632},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CA$12))","v":282400.8405568687},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CB$12))","v":260677.69897557114},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CC$12))","v":238954.55739427352},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CD$12))","v":217231.41581297596},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CE$12))","v":195508.27423167846},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CF$12))","v":173785.13265038093},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CG$12))","v":152061.99106908322},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CH$12))","v":130338.84948778569},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CI$12))","v":108615.70790648818},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CJ$12))","v":86892.566325190463},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CK$12))","v":65169.424743892749},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CL$12))","v":43446.283162595231},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CM$12))","v":21723.141581297717},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z266:$CV266,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":128742502.37162796},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AT$12))","v":1311192.9294916587},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AU$12))","v":802031.22615765966},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AV$12))","v":1993204.3848749194},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AW$12))","v":5227430.4744947795},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AX$12))","v":19567340.455858476},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AY$12))","v":16628815.413692711},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BC$12))","v":1568372.5158535223},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BE$12))","v":23641495.058872841},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BF$12))","v":14593407.55577787},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BM$12))","v":5672877.052028439},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BN$12))","v":11217302.292203307},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BO$12))","v":1715789.3324379474},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BQ$12))","v":10694194.995718561},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BV$12))","v":9003931.2143558487},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BW$12))","v":5105117.4698094204},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":128742502.37162797},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AZ$12))","v":1374088.2526357395},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BA$12))","v":2556626.4010690777},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BB$12))","v":917709.51331725554},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BD$12))","v":3742953.4759916142},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BG$12))","v":6055002.1346778432},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BH$12))","v":4090979.7026992403},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BI$12))","v":788248.36445531435},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BJ$12))","v":5107796.6258727908},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BK$12))","v":7972306.8409600714},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BL$12))","v":8760157.5773919225},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BP$12))","v":12019374.290538458},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BR$12))","v":668699.63505415246},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BS$12))","v":16395701.242920682},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BT$12))","v":11747332.798722409},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BU$12))","v":2747277.6695937663},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BX$12))","v":9612361.5066429339},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BY$12))","v":14054120.385551028},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BZ$12))","v":9877798.5959137082},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CA$12))","v":927456.44110258669},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CB$12))","v":9326510.916517362},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":12789667.143316997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AZ$12))","v":1140216.1156725178},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BA$12))","v":367966.05526612047},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BB$12))","v":346660.83525721147},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BD$12))","v":704166.05389002711},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BG$12))","v":1796936.0796700371},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BH$12))","v":589057.58531152457},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BI$12))","v":554966.08778903075},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BJ$12))","v":548397.35141856968},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BK$12))","v":505832.37953629624},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BL$12))","v":439396.4891949622},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BP$12))","v":1963705.652113447},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BR$12))","v":1020803.5084642246},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BS$12))","v":504829.25727332756},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BT$12))","v":368198.41358232126},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BU$12))","v":270303.97359296679},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BX$12))","v":1052413.5505614467},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BY$12))","v":284882.38615904003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BZ$12))","v":167764.71627944708},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CA$12))","v":85449.727980166674},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CB$12))","v":77720.924304312095},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X124-(X110+X112+X118-X114-X116-X120-X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CV124,$Z$2:$CV$2,Periods!$Q$18),SUM($Z124:$CV124))","v":5576999.5233495729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AF$12))","v":10000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AG$12))","v":9933333.333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AH$12))","v":39866666.666666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AI$12))","v":-400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AJ$12))","v":-400000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AK$12))","v":69600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AL$12))","v":-3274074.0740740737},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AM$12))","v":-3258024.6913580252},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AN$12))","v":-3241975.3086419748},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AO$12))","v":-3225925.9259259258},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AP$12))","v":-3209876.5432098769},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AQ$12))","v":-3193827.160493827},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AR$12))","v":36822222.222222224},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AS$12))","v":-4279458.8915156294},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AT$12))","v":-2946542.8204426738},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AU$12))","v":-3433981.382195374},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AV$12))","v":-2221085.0818968164},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AW$12))","v":1034864.1493043406},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AX$12))","v":15396497.272249335},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AY$12))","v":12479695.371664867},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AZ$12))","v":-6641701.2687548026},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BA$12))","v":-7030266.2152004465},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BB$12))","v":-5348320.9658584176},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BC$12))","v":-2493854.9598491304},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BD$12))","v":-8487623.8640029952},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BE$12))","v":19622713.866332784},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BF$12))","v":10596349.50481911},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BG$12))","v":-11827273.123725343},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BH$12))","v":-8633649.0558069292},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BI$12))","v":-5275103.0784592116},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BJ$12))","v":-9566359.4619249292},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BK$12))","v":-12366581.563548639},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BL$12))","v":-13066273.26805786},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BM$12))","v":1827880.992138763},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BN$12))","v":7394029.373894929},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BO$12))","v":-2085760.444289133},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BP$12))","v":-17762906.577797689},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BQ$12))","v":6936091.5021540755},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BR$12))","v":-5425883.4955015648},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BS$12))","v":-20615187.710595898},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BT$12))","v":-15808465.281125322},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BU$12))","v":-6688792.5704260282},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BV$12))","v":5354443.4286978524},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BW$12))","v":1477352.8257327215},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BX$12))","v":-14270816.559699781},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BY$12))","v":-17923321.132624172},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BZ$12))","v":-13608158.53152596},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CA$12))","v":-4553778.2468342613},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CB$12))","v":-12923380.776991883},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CC$12))","v":-3497425.7945889118},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CD$12))","v":-3475702.6530076154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CE$12))","v":-3453979.5114263189},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CF$12))","v":-3432256.3698450234},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CG$12))","v":-3410533.2282637232},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CH$12))","v":-3388810.0866824281},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CI$12))","v":-3367086.9451011335},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CJ$12))","v":-3345363.8035198329},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CK$12))","v":-3323640.6619385299},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CL$12))","v":-3301917.5203572377},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CM$12))","v":-3280194.3787759552},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X127-(X108+X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AA$12))","v":46098955.488799997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AB$12))","v":-3050224.4633999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AC$12))","v":-5705551.515933333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AD$12))","v":-13791279.498433333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AE$12))","v":-11969156.165866667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AF$12))","v":-4779789.9564142488},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AG$12))","v":-3350854.2431657054},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AH$12))","v":35203241.429732613},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AI$12))","v":-17401946.94749916},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AJ$12))","v":-16372088.222389432},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AK$12))","v":66975485.103326172},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AL$12))","v":-6999660.9901979305},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AM$12))","v":-22650836.639701102},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AN$12))","v":-20866469.867464226},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AO$12))","v":-4415179.5131462123},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AP$12))","v":-3149356.1886241464},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AQ$12))","v":-5914641.6008119406},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AR$12))","v":20516982.51693172},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AS$12))","v":-24227820.448179711},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AT$12))","v":-4149808.277563367},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BI$12))","v":3.7252902984619141E-9},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BL$12))","v":7.4505805969238281E-9},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BS$12))","v":-7.4505805969238281E-9},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CB$12))","v":11866590.531267971},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CC$12))","v":-8897261.205619663},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CD$12))","v":6500398.2533855289},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CE$12))","v":21546060.29137978},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CF$12))","v":-5441228.2361007854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CG$12))","v":-12290400.251680642},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CH$12))","v":11284432.562330984},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CI$12))","v":17169506.806618638},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CJ$12))","v":16174758.310463183},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CK$12))","v":20352469.008522056},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CL$12))","v":13811882.071138479},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CM$12))","v":6043139.3815442249},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CN$12))","v":32915907.406143174},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CO$12))","v":-9600363.0279174447},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CP$12))","v":6532897.1583287641},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CQ$12))","v":16963415.615935206},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CR$12))","v":7991058.9019416794},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CS$12))","v":22038669.89232444},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CT$12))","v":38903765.679551646},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X129-$X127)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z127:AA127))","v":46098955.488799997},{"$f":"IF(AB$11=\"\",0,SUM($Z127:AB127))","v":43048731.025399998},{"$f":"IF(AC$11=\"\",0,SUM($Z127:AC127))","v":37343179.509466663},{"$f":"IF(AD$11=\"\",0,SUM($Z127:AD127))","v":23551900.01103333},{"$f":"IF(AE$11=\"\",0,SUM($Z127:AE127))","v":11582743.845166663},{"$f":"IF(AF$11=\"\",0,SUM($Z127:AF127))","v":6802953.8887524139},{"$f":"IF(AG$11=\"\",0,SUM($Z127:AG127))","v":3452099.6455867086},{"$f":"IF(AH$11=\"\",0,SUM($Z127:AH127))","v":38655341.07531932},{"$f":"IF(AI$11=\"\",0,SUM($Z127:AI127))","v":21253394.12782016},{"$f":"IF(AJ$11=\"\",0,SUM($Z127:AJ127))","v":4881305.9054307286},{"$f":"IF(AK$11=\"\",0,SUM($Z127:AK127))","v":71856791.008756906},{"$f":"IF(AL$11=\"\",0,SUM($Z127:AL127))","v":64857130.018558979},{"$f":"IF(AM$11=\"\",0,SUM($Z127:AM127))","v":42206293.378857881},{"$f":"IF(AN$11=\"\",0,SUM($Z127:AN127))","v":21339823.511393655},{"$f":"IF(AO$11=\"\",0,SUM($Z127:AO127))","v":16924643.998247445},{"$f":"IF(AP$11=\"\",0,SUM($Z127:AP127))","v":13775287.809623297},{"$f":"IF(AQ$11=\"\",0,SUM($Z127:AQ127))","v":7860646.2088113567},{"$f":"IF(AR$11=\"\",0,SUM($Z127:AR127))","v":28377628.725743078},{"$f":"IF(AS$11=\"\",0,SUM($Z127:AS127))","v":4149808.277563367},{"$f":"IF(AT$11=\"\",0,SUM($Z127:AT127))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z127:AU127))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z127:AV127))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z127:AW127))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z127:AX127))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z127:AY127))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z127:AZ127))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z127:BA127))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z127:BB127))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z127:BC127))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z127:BD127))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z127:BE127))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z127:BF127))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z127:BG127))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z127:BH127))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z127:BI127))","v":3.7252902984619141E-9},{"$f":"IF(BJ$11=\"\",0,SUM($Z127:BJ127))","v":3.7252902984619141E-9},{"$f":"IF(BK$11=\"\",0,SUM($Z127:BK127))","v":3.7252902984619141E-9},{"$f":"IF(BL$11=\"\",0,SUM($Z127:BL127))","v":1.1175870895385742E-8},{"$f":"IF(BM$11=\"\",0,SUM($Z127:BM127))","v":1.1175870895385742E-8},{"$f":"IF(BN$11=\"\",0,SUM($Z127:BN127))","v":1.1175870895385742E-8},{"$f":"IF(BO$11=\"\",0,SUM($Z127:BO127))","v":1.1175870895385742E-8},{"$f":"IF(BP$11=\"\",0,SUM($Z127:BP127))","v":1.1175870895385742E-8},{"$f":"IF(BQ$11=\"\",0,SUM($Z127:BQ127))","v":1.1175870895385742E-8},{"$f":"IF(BR$11=\"\",0,SUM($Z127:BR127))","v":1.1175870895385742E-8},{"$f":"IF(BS$11=\"\",0,SUM($Z127:BS127))","v":3.7252902984619141E-9},{"$f":"IF(BT$11=\"\",0,SUM($Z127:BT127))","v":3.7252902984619141E-9},{"$f":"IF(BU$11=\"\",0,SUM($Z127:BU127))","v":3.7252902984619141E-9},{"$f":"IF(BV$11=\"\",0,SUM($Z127:BV127))","v":3.7252902984619141E-9},{"$f":"IF(BW$11=\"\",0,SUM($Z127:BW127))","v":3.7252902984619141E-9},{"$f":"IF(BX$11=\"\",0,SUM($Z127:BX127))","v":3.7252902984619141E-9},{"$f":"IF(BY$11=\"\",0,SUM($Z127:BY127))","v":3.7252902984619141E-9},{"$f":"IF(BZ$11=\"\",0,SUM($Z127:BZ127))","v":3.7252902984619141E-9},{"$f":"IF(CA$11=\"\",0,SUM($Z127:CA127))","v":3.7252902984619141E-9},{"$f":"IF(CB$11=\"\",0,SUM($Z127:CB127))","v":11866590.531267975},{"$f":"IF(CC$11=\"\",0,SUM($Z127:CC127))","v":2969329.3256483115},{"$f":"IF(CD$11=\"\",0,SUM($Z127:CD127))","v":9469727.5790338404},{"$f":"IF(CE$11=\"\",0,SUM($Z127:CE127))","v":31015787.87041362},{"$f":"IF(CF$11=\"\",0,SUM($Z127:CF127))","v":25574559.634312835},{"$f":"IF(CG$11=\"\",0,SUM($Z127:CG127))","v":13284159.382632192},{"$f":"IF(CH$11=\"\",0,SUM($Z127:CH127))","v":24568591.944963176},{"$f":"IF(CI$11=\"\",0,SUM($Z127:CI127))","v":41738098.751581818},{"$f":"IF(CJ$11=\"\",0,SUM($Z127:CJ127))","v":57912857.062045},{"$f":"IF(CK$11=\"\",0,SUM($Z127:CK127))","v":78265326.070567057},{"$f":"IF(CL$11=\"\",0,SUM($Z127:CL127))","v":92077208.141705543},{"$f":"IF(CM$11=\"\",0,SUM($Z127:CM127))","v":98120347.523249775},{"$f":"IF(CN$11=\"\",0,SUM($Z127:CN127))","v":131036254.92939295},{"$f":"IF(CO$11=\"\",0,SUM($Z127:CO127))","v":121435891.9014755},{"$f":"IF(CP$11=\"\",0,SUM($Z127:CP127))","v":127968789.05980426},{"$f":"IF(CQ$11=\"\",0,SUM($Z127:CQ127))","v":144932204.67573947},{"$f":"IF(CR$11=\"\",0,SUM($Z127:CR127))","v":152923263.57768115},{"$f":"IF(CS$11=\"\",0,SUM($Z127:CS127))","v":174961933.4700056},{"$f":"IF(CT$11=\"\",0,SUM($Z127:CT127))","v":213865699.14955723},{"$f":"IF(CU$11=\"\",0,SUM($Z127:CU127))","v":0}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":132}]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":99,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I45\")","v":"BSd"},null,null,{"$f":"INDIRECT(\"START!K45\")","v":"Детализированный баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99102)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99102)","v":0},{"$f":"SUM(T$15:T$99102)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X17-SUM(X18:X28))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18)","v":483186963.86771691},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AA$12))","v":48219066.718799993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AB$12))","v":46719416.666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AC$12))","v":45088812.008133329},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AD$12))","v":43358948.021699995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AE$12))","v":41161553.556166664},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AF$12))","v":49310476.442316569},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AG$12))","v":56879750.618926026},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AH$12))","v":94381630.374182314},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AI$12))","v":92409726.580139592},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AJ$12))","v":89734401.680641502},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AK$12))","v":157579922.47841427},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AL$12))","v":152539078.40529555},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AM$12))","v":148526871.86293444},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AN$12))","v":143975197.29813454},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AO$12))","v":140383918.65626451},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AP$12))","v":136617424.46405792},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AQ$12))","v":132113653.58144192},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AR$12))","v":171228426.96820438},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AS$12))","v":163915919.18981412},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AT$12))","v":161221291.70394474},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AU$12))","v":161109171.51996151},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AV$12))","v":160958246.14504063},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AW$12))","v":163294120.23068315},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AX$12))","v":182541609.7192952},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AY$12))","v":199263774.78403768},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AZ$12))","v":196832970.11753809},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BA$12))","v":195706736.24263832},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BB$12))","v":194250165.00791606},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BC$12))","v":192780118.41983205},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BD$12))","v":194221053.78045103},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BE$12))","v":210740993.16717559},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BF$12))","v":225703603.4801296},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BG$12))","v":226310316.05183601},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BH$12))","v":225623453.89065042},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BI$12))","v":225927940.85309857},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BJ$12))","v":226404470.58069521},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BK$12))","v":225773478.76067814},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BL$12))","v":222766719.37091506},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BM$12))","v":236735878.5153209},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BN$12))","v":250419428.31759444},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BO$12))","v":248879011.73621732},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BP$12))","v":247911851.72773904},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BQ$12))","v":249035102.19687486},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BR$12))","v":250667917.2231279},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BS$12))","v":249652032.33218306},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BT$12))","v":245321370.88054991},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BU$12))","v":244866863.28793937},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BV$12))","v":263903009.4393509},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BW$12))","v":279910448.85319662},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BX$12))","v":278309044.75469601},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BY$12))","v":275308331.20727372},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BZ$12))","v":271490250.06477189},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CA$12))","v":267847614.59580433},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CB$12))","v":278184265.19195765},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CC$12))","v":267619639.25173756},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CD$12))","v":273538544.13445628},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CE$12))","v":295862726.65658873},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CF$12))","v":307649266.25155205},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CG$12))","v":312454358.28855246},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CH$12))","v":325610631.28856915},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CI$12))","v":341912905.44817269},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CJ$12))","v":354548500.24077994},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CK$12))","v":371121291.96827191},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CL$12))","v":379793615.37048781},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CM$12))","v":378217204.00818968},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CN$12))","v":406888138.09437525},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CO$12))","v":399063960.31504399},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CP$12))","v":410496041.8706823},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CQ$12))","v":443892280.13614649},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CR$12))","v":456924332.4207325},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CS$12))","v":462356438.86197555},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CT$12))","v":483186963.86771691},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18)","v":239292158.83186382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AA$12))","v":2120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AB$12))","v":3617166.6666666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AC$12))","v":7552666.666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AD$12))","v":19668166.666666668},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AE$12))","v":29269500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AF$12))","v":42154900.662251651},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AG$12))","v":52995019.216348693},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AH$12))","v":54793272.42828238},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AI$12))","v":69982234.725719422},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AJ$12))","v":83395998.347659767},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AK$12))","v":83662577.690249354},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AL$12))","v":84656810.907024309},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AM$12))","v":102719693.17778181},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AN$12))","v":118693069.95345557},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AO$12))","v":118890095.78311193},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AP$12))","v":117835369.3296182},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AQ$12))","v":118549291.93010706},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AR$12))","v":136330870.20709509},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AS$12))","v":149372726.31623724},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AT$12))","v":149266795.48912865},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AU$12))","v":148117588.77250588},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AV$12))","v":146966428.45296574},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AW$12))","v":147288165.54361907},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AX$12))","v":161832949.03135499},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AY$12))","v":174600629.92928439},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AZ$12))","v":174220523.89096308},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BA$12))","v":172796165.1616689},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BB$12))","v":171370018.39237121},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BC$12))","v":169941123.35763603},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BD$12))","v":169985440.28289747},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BE$12))","v":184252575.15867817},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BF$12))","v":196742921.9944554},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BG$12))","v":196085402.43430763},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BH$12))","v":194384606.98464569},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BI$12))","v":192681857.93206635},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BJ$12))","v":190977075.81689546},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BK$12))","v":189270340.09880719},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BL$12))","v":189037478.59237099},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BM$12))","v":203027663.48301747},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BN$12))","v":215241792.11253104},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BO$12))","v":214308133.80579385},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BP$12))","v":212331348.5964317},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BQ$12))","v":210353437.59872165},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BR$12))","v":208373572.9980942},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BS$12))","v":206392652.13633385},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BT$12))","v":204409777.67165616},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BU$12))","v":203900926.40551978},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BV$12))","v":217615121.53646594},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BW$12))","v":229554167.68052298},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BX$12))","v":228345426.8883293},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BY$12))","v":226094456.53529513},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BZ$12))","v":223841532.57934347},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CA$12))","v":221587631.82193309},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CB$12))","v":219331777.46160546},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CC$12))","v":217074946.29981905},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CD$12))","v":214816989.34968483},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CE$12))","v":214033055.5980919},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CF$12))","v":227473065.5853661},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CG$12))","v":239137098.77118152},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CH$12))","v":237654321.82220507},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CI$12))","v":235128417.97060341},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CJ$12))","v":232606676.20643198},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CK$12))","v":230117703.06156546},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CL$12))","v":227628580.92980966},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CM$12))","v":225137505.19513664},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CN$12))","v":222646350.00078928},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CO$12))","v":220153241.20352462},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CP$12))","v":219135132.40625989},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CQ$12))","v":232340070.00607786},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CR$12))","v":243770007.60589579},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CS$12))","v":242052158.26946297},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CT$12))","v":239292158.83186382},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18)","v":21148110.197879404},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AA$12))","v":111.23000000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AB$12))","v":722.65200000000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AC$12))","v":7965.8320000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AD$12))","v":23381.344000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AE$12))","v":67309.71100000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AF$12))","v":175528.82575000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AG$12))","v":364077.34950000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AH$12))","v":602813.87552499992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AI$12))","v":904315.81397000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AJ$12))","v":1331363.0556568999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AK$12))","v":1896849.4572014003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AL$12))","v":2516608.1167883007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AM$12))","v":3141708.3107105009},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AN$12))","v":3603482.7013847008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AO$12))","v":4157811.1798332506},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AP$12))","v":4556600.9475896712},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AQ$12))","v":4974299.7245344287},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AR$12))","v":5669732.6739675971},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AS$12))","v":7077340.999582408},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AT$12))","v":8345927.2786157085},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AU$12))","v":9117888.77619287},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AV$12))","v":10104655.112620411},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AW$12))","v":11575277.133292474},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AX$12))","v":13057293.254870795},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AY$12))","v":14207967.836673319},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AZ$12))","v":14588069.413647603},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BA$12))","v":14944467.61535392},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BB$12))","v":14951908.08853166},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BC$12))","v":15050124.614822278},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BD$12))","v":15730281.634066384},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BE$12))","v":18656653.385588598},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BF$12))","v":21058589.132155053},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BG$12))","v":21791702.806353278},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BH$12))","v":22937247.731273871},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BI$12))","v":25097079.662723243},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BJ$12))","v":27079869.591497384},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BK$12))","v":28205407.92204899},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BL$12))","v":27838372.261554249},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BM$12))","v":27440188.021006312},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BN$12))","v":26598406.430326831},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BO$12))","v":26106799.515387114},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BP$12))","v":26495108.942412749},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BQ$12))","v":30608188.542843942},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BR$12))","v":33876480.615388431},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BS$12))","v":34465309.754013397},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BT$12))","v":35469621.223089725},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BU$12))","v":38042258.864864625},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BV$12))","v":40337536.813731611},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BW$12))","v":41580320.724845193},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BX$12))","v":40705314.422987424},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BY$12))","v":39891468.423898466},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BZ$12))","v":38473319.928244591},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CA$12))","v":37556553.075612649},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CB$12))","v":37747236.257122375},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CC$12))","v":42874039.641918965},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CD$12))","v":46895745.537605837},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CE$12))","v":47281013.713958398},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CF$12))","v":48350045.218399063},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CG$12))","v":51514768.006718338},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CH$12))","v":54469378.949696541},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CI$12))","v":55893146.144194715},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CJ$12))","v":54591685.374722265},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CK$12))","v":53150662.330023378},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CL$12))","v":51064404.414336555},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CM$12))","v":49659662.232313983},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CN$12))","v":49784793.176124424},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CO$12))","v":55963364.342271857},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CP$12))","v":60801428.449407697},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CQ$12))","v":59926894.532791398},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CR$12))","v":51347388.508801445},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CS$12))","v":36687585.71272599},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CT$12))","v":21148110.197879404},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18)","v":2460995.688416481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AB$12))","v":52500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AC$12))","v":185000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AD$12))","v":115500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AE$12))","v":242000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AF$12))","v":177093.06556250001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AG$12))","v":68554.407490625003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AH$12))","v":330202.99505562498},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AI$12))","v":269781.91263000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AJ$12))","v":125734.37189409998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AK$12))","v":163704.32220659987},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AL$12))","v":508529.36292394996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AM$12))","v":459176.99558424996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AN$12))","v":338821.13190062484},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AO$12))","v":411367.69507188816},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AP$12))","v":450166.37722676899},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AQ$12))","v":729415.71798908804},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AR$12))","v":850195.36139861122},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AS$12))","v":531043.59643109888},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AT$12))","v":623568.93620038591},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AU$12))","v":888693.97126276232},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AV$12))","v":902162.5794544965},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AW$12))","v":1150677.553771615},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AX$12))","v":1231367.4330693968},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AY$12))","v":1250177.0180799589},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AZ$12))","v":1404376.8129274324},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BA$12))","v":1546103.4656155109},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BB$12))","v":1508238.5270131752},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BC$12))","v":1368870.4473737329},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BD$12))","v":2085331.863487184},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BE$12))","v":1411764.6229088306},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BF$12))","v":1482092.3535191566},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BG$12))","v":2013210.8111750931},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BH$12))","v":1881599.1747308671},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BI$12))","v":1729003.258308962},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BJ$12))","v":1927525.1723023802},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BK$12))","v":2172730.7398219705},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BL$12))","v":2610868.5169898123},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BM$12))","v":2633027.0112971216},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BN$12))","v":2359229.7747365832},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BO$12))","v":2044078.4150363654},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BP$12))","v":2665394.1888945699},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BQ$12))","v":1653476.0553092659},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BR$12))","v":1997863.6096452922},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BS$12))","v":2669070.4418358356},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BT$12))","v":2456971.9858040065},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BU$12))","v":2428678.0175549537},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BV$12))","v":2515351.0891533345},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BW$12))","v":2555960.4478284717},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BX$12))","v":2838303.4433793128},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BY$12))","v":2902406.2480801344},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BZ$12))","v":2755397.5571838319},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CA$12))","v":2283429.6982585788},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CB$12))","v":3113660.9419618249},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CC$12))","v":1716323.9843512475},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CD$12))","v":2156081.6681317985},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CE$12))","v":3237869.474124819},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CF$12))","v":2816595.8134740293},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CG$12))","v":2298332.1280204356},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CH$12))","v":2498338.5717044175},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CI$12))","v":2733242.5817927122},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CJ$12))","v":3017281.5975807309},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CK$12))","v":3167600.5061160326},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CL$12))","v":2898421.8846361041},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CM$12))","v":2314689.0574893355},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CN$12))","v":3220739.9880685806},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CO$12))","v":1511462.8677720428},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CP$12))","v":2295691.9552104473},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CQ$12))","v":3258110.9215377569},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CR$12))","v":2663672.7283540964},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CS$12))","v":2234761.4097809792},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CT$12))","v":2460995.688416481},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AB$12))","v":296.32259999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z288:$CV288,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18)","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AA$12))","v":46098955.488799997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AB$12))","v":43048731.025399998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AC$12))","v":37343179.509466663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AD$12))","v":23551900.01103333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AE$12))","v":11582743.845166663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AF$12))","v":6802953.8887524139},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AG$12))","v":3452099.6455867086},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AH$12))","v":38655341.07531932},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AI$12))","v":21253394.12782016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AJ$12))","v":4881305.9054307286},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AK$12))","v":71856791.008756906},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AL$12))","v":64857130.018558979},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AM$12))","v":42206293.378857881},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AN$12))","v":21339823.511393655},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AO$12))","v":16924643.998247445},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AP$12))","v":13775287.809623297},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AQ$12))","v":7860646.2088113567},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AR$12))","v":28377628.725743078},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AS$12))","v":4149808.277563367},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BI$12))","v":3.7252902984619141E-9},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BJ$12))","v":3.7252902984619141E-9},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BK$12))","v":3.7252902984619141E-9},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BL$12))","v":1.1175870895385742E-8},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BM$12))","v":1.1175870895385742E-8},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BN$12))","v":1.1175870895385742E-8},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BO$12))","v":1.1175870895385742E-8},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BP$12))","v":1.1175870895385742E-8},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BQ$12))","v":1.1175870895385742E-8},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BR$12))","v":1.1175870895385742E-8},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BS$12))","v":3.7252902984619141E-9},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BT$12))","v":3.7252902984619141E-9},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BU$12))","v":3.7252902984619141E-9},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BV$12))","v":3.7252902984619141E-9},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BW$12))","v":3.7252902984619141E-9},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BX$12))","v":3.7252902984619141E-9},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BY$12))","v":3.7252902984619141E-9},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BZ$12))","v":3.7252902984619141E-9},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CA$12))","v":3.7252902984619141E-9},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CB$12))","v":11866590.531267975},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CC$12))","v":2969329.3256483115},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CD$12))","v":9469727.5790338404},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CE$12))","v":31015787.87041362},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CF$12))","v":25574559.634312835},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CG$12))","v":13284159.382632192},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CH$12))","v":24568591.944963176},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CI$12))","v":41738098.751581818},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CJ$12))","v":57912857.062045},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CK$12))","v":78265326.070567057},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CL$12))","v":92077208.141705543},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CM$12))","v":98120347.523249775},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CN$12))","v":131036254.92939295},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CO$12))","v":121435891.9014755},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CP$12))","v":127968789.05980426},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CQ$12))","v":144932204.67573947},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CR$12))","v":152923263.57768115},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CS$12))","v":174961933.4700056},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CT$12))","v":213865699.14955723},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18)","v":6420000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AS$12))","v":2785000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AT$12))","v":2985000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AU$12))","v":2985000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AV$12))","v":2985000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AW$12))","v":3280000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AX$12))","v":6420000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AY$12))","v":9205000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AZ$12))","v":6620000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BA$12))","v":6420000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BB$12))","v":6420000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BC$12))","v":6420000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BD$12))","v":6420000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BE$12))","v":6420000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BF$12))","v":6420000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BG$12))","v":6420000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BH$12))","v":6420000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BI$12))","v":6420000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BJ$12))","v":6420000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BK$12))","v":6125000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BL$12))","v":3280000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BM$12))","v":3635000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BN$12))","v":6220000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BO$12))","v":6420000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BP$12))","v":6420000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BQ$12))","v":6420000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BR$12))","v":6420000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BS$12))","v":6125000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BT$12))","v":2985000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BU$12))","v":495000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BV$12))","v":3435000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BW$12))","v":6220000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BX$12))","v":6420000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BY$12))","v":6420000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BZ$12))","v":6420000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CA$12))","v":6420000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CB$12))","v":6125000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CC$12))","v":2985000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CD$12))","v":200000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CE$12))","v":295000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CF$12))","v":3435000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CG$12))","v":6220000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CH$12))","v":6420000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CI$12))","v":6420000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CJ$12))","v":6420000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CK$12))","v":6420000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CL$12))","v":6125000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CM$12))","v":2985000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CN$12))","v":200000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CP$12))","v":295000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CQ$12))","v":3435000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CR$12))","v":6220000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CS$12))","v":6420000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CT$12))","v":6420000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X30-SUM(X31:X50))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18)","v":483186963.86771703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AA$12))","v":48219066.718800001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AB$12))","v":46719416.666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AC$12))","v":45088812.008133337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AD$12))","v":43358948.021700002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AE$12))","v":41161553.556166671},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AF$12))","v":49310476.442316569},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AG$12))","v":56879750.618926041},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AH$12))","v":94381630.374182343},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AI$12))","v":92409726.580139577},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AJ$12))","v":89734401.680641487},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AK$12))","v":157579922.47841424},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AL$12))","v":152539078.40529552},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AM$12))","v":148526871.86293444},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AN$12))","v":143975197.29813454},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AO$12))","v":140383918.65626451},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AP$12))","v":136617424.46405792},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AQ$12))","v":132113653.58144192},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AR$12))","v":171228426.96820432},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AS$12))","v":163915919.18981409},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AT$12))","v":161221291.70394477},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AU$12))","v":161109171.51996148},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AV$12))","v":160958246.14504063},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AW$12))","v":163294120.23068315},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AX$12))","v":182541609.71929517},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AY$12))","v":199263774.78403768},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AZ$12))","v":196832970.11753812},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BA$12))","v":195706736.24263829},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BB$12))","v":194250165.007916},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BC$12))","v":192780118.41983208},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BD$12))","v":194221053.78045106},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BE$12))","v":210740993.16717559},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BF$12))","v":225703603.48012954},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BG$12))","v":226310316.05183595},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BH$12))","v":225623453.89065039},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BI$12))","v":225927940.85309857},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BJ$12))","v":226404470.58069515},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BK$12))","v":225773478.76067808},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BL$12))","v":222766719.37091509},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BM$12))","v":236735878.51532096},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BN$12))","v":250419428.31759447},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BO$12))","v":248879011.73621741},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BP$12))","v":247911851.72773904},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BQ$12))","v":249035102.19687483},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BR$12))","v":250667917.2231279},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BS$12))","v":249652032.332183},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BT$12))","v":245321370.88054985},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BU$12))","v":244866863.28793934},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BV$12))","v":263903009.43935096},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BW$12))","v":279910448.85319668},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BX$12))","v":278309044.75469613},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BY$12))","v":275308331.2072736},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BZ$12))","v":271490250.06477183},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CA$12))","v":267847614.59580439},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CB$12))","v":278184265.19195771},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CC$12))","v":267619639.25173771},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CD$12))","v":273538544.13445616},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CE$12))","v":295862726.65658867},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CF$12))","v":307649266.25155205},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CG$12))","v":312454358.28855264},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CH$12))","v":325610631.28856939},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CI$12))","v":341912905.44817269},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CJ$12))","v":354548500.24078017},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CK$12))","v":371121291.96827221},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CL$12))","v":379793615.37048817},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CM$12))","v":378217204.00819004},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CN$12))","v":406888138.09437579},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CO$12))","v":399063960.31504428},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CP$12))","v":410496041.87068266},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CQ$12))","v":443892280.13614684},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CR$12))","v":456924332.42073268},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CS$12))","v":462356438.86197555},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CT$12))","v":483186963.86771703},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18)","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AA$12))","v":-2366050},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AB$12))","v":-3873683.333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AC$12))","v":-5751366.666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AD$12))","v":-7601708.333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AE$12))","v":-9708564.5833333321},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AF$12))","v":-11909932.908004843},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AG$12))","v":-14244614.097240023},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AH$12))","v":-17139776.646539189},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AI$12))","v":-19884431.621286828},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AJ$12))","v":-22499454.015298255},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AK$12))","v":-25593724.927807596},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AL$12))","v":-28803530.234813754},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AM$12))","v":-31575466.462368973},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AN$12))","v":-33946096.403685167},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AO$12))","v":-36013125.169476427},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AP$12))","v":-37746349.565679327},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AQ$12))","v":-39665102.51621592},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AR$12))","v":-41485966.743253902},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AS$12))","v":-43170344.966972061},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AT$12))","v":-45360863.673743822},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AU$12))","v":-46415806.109497041},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AV$12))","v":-46198122.188876338},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AW$12))","v":-46242516.691883311},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AX$12))","v":-46146179.978943892},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AY$12))","v":-45222417.842615083},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AZ$12))","v":-43377778.996898338},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BA$12))","v":-40767631.458345219},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BB$12))","v":-37749890.478945017},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BC$12))","v":-35574056.584666841},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BD$12))","v":-33453323.103359882},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BE$12))","v":-30960063.361837253},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BF$12))","v":-30665751.424370121},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BG$12))","v":-27144608.715718456},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BH$12))","v":-20948201.536742378},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BI$12))","v":-15687457.206442654},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BJ$12))","v":-10223494.338137519},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BK$12))","v":-2943102.9236503243},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BL$12))","v":4722244.8574584238},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BM$12))","v":12428939.102494732},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BN$12))","v":19811441.002955906},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BO$12))","v":25263606.411112063},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BP$12))","v":30831950.904555529},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BQ$12))","v":36465968.432179205},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BR$12))","v":39044543.864176393},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BS$12))","v":45925312.391376622},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BT$12))","v":55784799.247768693},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BU$12))","v":64040571.962130792},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BV$12))","v":72343501.631738007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BW$12))","v":82522267.329792455},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BX$12))","v":93909362.950190306},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BY$12))","v":106300303.32066309},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BZ$12))","v":118176709.02641487},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CA$12))","v":127457874.35466315},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CB$12))","v":136845531.39435571},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CC$12))","v":146224214.85246867},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CD$12))","v":151329118.35662901},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CE$12))","v":161955669.69107038},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CF$12))","v":176206727.54864788},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CG$12))","v":188234152.03597093},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CH$12))","v":200001092.07408705},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CI$12))","v":214281395.42001495},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CJ$12))","v":230261777.23491475},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CK$12))","v":247275577.86980581},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CL$12))","v":263481541.92383444},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CM$12))","v":276029553.13224435},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CN$12))","v":288894152.74740714},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CO$12))","v":301281629.40935254},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CP$12))","v":308181666.33705527},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CQ$12))","v":322125788.47992122},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CR$12))","v":340207135.80522698},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CS$12))","v":355379597.97722697},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CT$12))","v":370321351.83327234},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18)","v":34675502.72145126},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AF$12))","v":13600.51791},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AG$12))","v":35698.737490920001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AH$12))","v":76402.537135848004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AI$12))","v":331233.33684672002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AJ$12))","v":352614.19727167208},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AK$12))","v":602042.26522003219},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AL$12))","v":862294.74826118373},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AM$12))","v":1339936.8135668933},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AN$12))","v":1707221.3642295832},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AO$12))","v":2184575.5538704935},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AP$12))","v":2382000.240472977},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AQ$12))","v":2223319.3892768379},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AR$12))","v":3808466.074923045},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AS$12))","v":2165869.2004292123},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AT$12))","v":3484773.1592472983},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AU$12))","v":5573781.5382298743},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AV$12))","v":5611755.4482902791},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AW$12))","v":5598473.5569616435},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AX$12))","v":6881551.6104020029},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AY$12))","v":8167894.4521390321},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,AZ$12))","v":9260420.564938169},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BA$12))","v":10202101.964249481},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BB$12))","v":9763120.7053730004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BC$12))","v":8313205.5517114112},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BD$12))","v":12497332.952052364},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BE$12))","v":6820622.6518451795},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BF$12))","v":9993563.6145354845},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BG$12))","v":15019771.867089991},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BH$12))","v":14114413.503761273},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BI$12))","v":13090771.15790125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BJ$12))","v":15397644.131814932},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BK$12))","v":17278895.764949802},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BL$12))","v":18659494.607556824},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BM$12))","v":19355556.015930455},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BN$12))","v":17834646.591064312},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BO$12))","v":14359799.219330236},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BP$12))","v":21033178.146878466},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BQ$12))","v":10993810.907416413},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BR$12))","v":15890698.574415741},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BS$12))","v":23124985.344959449},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BT$12))","v":21505315.53088757},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BU$12))","v":19401865.189318359},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BV$12))","v":22470663.952174313},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BW$12))","v":24373392.509631477},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BX$12))","v":26387307.695626639},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BY$12))","v":26634729.916249301},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,BZ$12))","v":24687291.388965286},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CA$12))","v":19457719.146635998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CB$12))","v":28529577.383120041},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CC$12))","v":14771612.170999128},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CD$12))","v":21035227.224276043},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CE$12))","v":30424953.488584839},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CF$12))","v":27848381.426023316},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CG$12))","v":25054526.051105902},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CH$12))","v":28524302.188964963},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CI$12))","v":31325834.363371097},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CJ$12))","v":33358484.558967158},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CK$12))","v":34126328.701383181},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CL$12))","v":30885087.294735022},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CM$12))","v":24560051.348984681},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CN$12))","v":35158336.474326715},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CO$12))","v":18352141.025916696},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CP$12))","v":25692997.436283343},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CQ$12))","v":37489889.946971871},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CR$12))","v":33794520.99275475},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CS$12))","v":30669023.279842921},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CT$12))","v":34675502.72145126},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z298:$CV298,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AA$12))","v":16.718800000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AC$12))","v":3528.6747999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AD$12))","v":6398.0217000000048},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AE$12))","v":19327.189500000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AF$12))","v":59565.985050000018},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AG$12))","v":115392.47487000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AH$12))","v":148097.37477000011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AI$12))","v":242607.93987600016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AJ$12))","v":343889.5997340004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AK$12))","v":486327.99052800052},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AL$12))","v":602150.69714475051},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AM$12))","v":742947.05919483025},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AN$12))","v":740119.34577684011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AO$12))","v":964049.62316789944},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AP$12))","v":969929.28904199973},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AQ$12))","v":877548.28021709993},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AR$12))","v":1399866.3681371454},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AS$12))","v":1831512.8995271567},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AT$12))","v":1824418.7519341074},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AU$12))","v":2027971.6321861818},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AV$12))","v":2413107.7828550562},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AW$12))","v":2781690.9768912829},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AX$12))","v":3105977.7268571481},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AY$12))","v":3291663.3335971013},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AZ$12))","v":2995793.3649614528},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BA$12))","v":3406515.2622092217},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BB$12))","v":3198310.8866542131},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BC$12))","v":2659988.8258858249},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BD$12))","v":3962748.999274224},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BE$12))","v":4834782.1806352735},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BF$12))","v":4511875.4740929008},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BG$12))","v":4688713.0122231245},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BH$12))","v":5339471.1498193741},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BI$12))","v":5802417.8860795349},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BJ$12))","v":6158485.4334547669},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BK$12))","v":6203070.6580342501},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BL$12))","v":5415785.2442034185},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BM$12))","v":5876954.9069375992},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BN$12))","v":5377743.3785256445},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BO$12))","v":4318809.9952143133},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BP$12))","v":6271026.8663423955},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BQ$12))","v":7523706.1030104458},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BR$12))","v":6882575.7358531952},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BS$12))","v":7004617.2796593308},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BT$12))","v":7748339.2157067657},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BU$12))","v":8318462.7078757286},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BV$12))","v":8697583.2797172666},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BW$12))","v":8677810.7534472346},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BX$12))","v":7518801.4368218184},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BY$12))","v":8075079.9662738442},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BZ$12))","v":7367343.9240351915},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CA$12))","v":5824855.6496761441},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CB$12))","v":8390785.4258490801},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CC$12))","v":9941963.9859633446},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CD$12))","v":9004283.7333382964},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CE$12))","v":9062701.4810342789},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CF$12))","v":10030022.901239932},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CG$12))","v":10736173.050448},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CH$12))","v":11224760.076575339},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CI$12))","v":11129374.445629537},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CJ$12))","v":9561392.9738795161},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CK$12))","v":10169458.116386116},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CL$12))","v":9205638.4427639246},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CM$12))","v":7266555.9665952325},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CN$12))","v":10453706.919817507},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CO$12))","v":12283012.34811008},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CP$12))","v":11209906.848435521},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CQ$12))","v":11361350.494330168},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CR$12))","v":6314216.1225873232},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M31","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18)","v":4874165.6306664944},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AB$12))","v":7000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AC$12))","v":20666.666666666744},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AD$12))","v":733.33333333337214},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AE$12))","v":26876.366666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AF$12))","v":3716.3991666666698},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AG$12))","v":7243.021333333294},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AH$12))","v":42418.844833332885},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AI$12))","v":64372.71466666639},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AJ$12))","v":59179.705333333084},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AK$12))","v":98791.524999999529},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AL$12))","v":174125.49966666577},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AM$12))","v":200037.04333333237},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AN$12))","v":259252.71833333268},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AO$12))","v":324853.41950000019},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AP$12))","v":368884.05050000054},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AQ$12))","v":326277.81266666832},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AR$12))","v":604028.97666666808},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AS$12))","v":279735.11866666889},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AT$12))","v":454382.93266667018},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AU$12))","v":802416.16666667024},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AV$12))","v":811826.88666667254},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AW$12))","v":816833.57666667004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AX$12))","v":970565.54666667106},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AY$12))","v":1129156.1566666719},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,AZ$12))","v":1291786.7066666717},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BA$12))","v":1457202.1626666698},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BB$12))","v":1417733.3226666674},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BC$12))","v":1076911.4906666658},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BD$12))","v":1946918.8366666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BE$12))","v":869356.48666666681},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BF$12))","v":1266240.5366666638},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BG$12))","v":2099346.5866666613},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BH$12))","v":1968249.8466666602},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BI$12))","v":1754232.9106666702},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BJ$12))","v":2091161.0506666573},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BK$12))","v":2306605.5026666601},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BL$12))","v":2543606.3066666601},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BM$12))","v":2652885.8446666757},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BN$12))","v":2482765.6546666762},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BO$12))","v":1788755.6086666891},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BP$12))","v":3074439.7766666859},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BQ$12))","v":1343912.0786666898},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BR$12))","v":1941496.1326666921},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BS$12))","v":3091114.6946666958},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BT$12))","v":2883391.046666679},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BU$12))","v":2533353.8526666583},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BV$12))","v":2939932.8546666624},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BW$12))","v":3100710.5486666542},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BX$12))","v":3402603.0466666538},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BY$12))","v":3480156.2246666569},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,BZ$12))","v":3293874.3446666282},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CA$12))","v":2313815.0386666134},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CB$12))","v":3984180.0366665982},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CC$12))","v":1734640.7106665932},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CD$12))","v":2456045.3886665963},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CE$12))","v":3934818.0286665857},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CF$12))","v":3562909.1166665833},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CG$12))","v":3081354.1606665831},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CH$12))","v":3547616.9016665816},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CI$12))","v":3819106.1836665701},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CJ$12))","v":4096774.5466665626},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CK$12))","v":4279153.3446665723},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CL$12))","v":3928989.1746665575},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CM$12))","v":2807103.7086665407},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CN$12))","v":4677428.3966665715},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CO$12))","v":2064785.6026665494},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CP$12))","v":2899105.7846665233},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CQ$12))","v":4595797.6886665337},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CR$12))","v":4130880.7566664964},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CS$12))","v":3614221.96666646},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CT$12))","v":4874165.6306664944},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z300:$CV300,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18)","v":3893626.3623619191},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AA$12))","v":-74400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AB$12))","v":-74400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AC$12))","v":25600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AD$12))","v":25600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AE$12))","v":25600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AF$12))","v":35667.017599251121},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AG$12))","v":35909.623528992757},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AH$12))","v":36461.243930108845},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AI$12))","v":49466.42391018942},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AJ$12))","v":52830.38058481738},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AK$12))","v":57526.249992260709},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AL$12))","v":73109.355992659926},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AM$12))","v":83941.890812419355},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AN$12))","v":54980.000000003725},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AO$12))","v":87431.670034896582},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AP$12))","v":109891.64502617344},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AQ$12))","v":132541.58587538451},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AR$12))","v":176847.37695841119},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AS$12))","v":206230.04669383168},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AT$12))","v":234021.03944625333},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AU$12))","v":294678.30329517648},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AV$12))","v":349692.25409729034},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AW$12))","v":404828.52800326049},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AX$12))","v":480020.42251856625},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AY$12))","v":554040.96449094359},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AZ$12))","v":112845.71000000928},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BA$12))","v":228060.83694148902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BB$12))","v":326261.91819447372},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BC$12))","v":415172.38234831486},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BD$12))","v":538967.09921343625},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BE$12))","v":633984.35521832108},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BF$12))","v":716686.20067951828},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BG$12))","v":863296.34948079288},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BH$12))","v":1006595.6810908839},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BI$12))","v":1140407.5354643241},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BJ$12))","v":1302368.362939477},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BK$12))","v":1463094.498155877},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BL$12))","v":199184.37061101943},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BM$12))","v":414700.43241953105},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BN$12))","v":597629.15518765897},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BO$12))","v":755985.82464464754},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BP$12))","v":961461.31032090634},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BQ$12))","v":1118996.0036926344},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BR$12))","v":1251235.9608327076},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BS$12))","v":1477669.9769487157},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BT$12))","v":1697199.6094337925},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BU$12))","v":1898417.4478092566},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BV$12))","v":2138053.6200160012},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BW$12))","v":2368475.4332582932},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BX$12))","v":327291.1519415658},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BY$12))","v":629874.63426998071},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BZ$12))","v":882324.18586559407},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CA$12))","v":1099472.0917625856},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CB$12))","v":1381471.1968362462},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CC$12))","v":1594470.7160223257},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CD$12))","v":1770605.3172282409},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CE$12))","v":2074283.3349275701},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CF$12))","v":2360931.1589224599},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CG$12))","v":2621162.251829993},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CH$12))","v":2935796.5591296069},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CI$12))","v":3230203.9862940125},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CJ$12))","v":516635.5562341027},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CK$12))","v":909760.8602864854},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CL$12))","v":1229560.5064668618},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CM$12))","v":1502302.5885955058},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CN$12))","v":1863340.3131570779},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CO$12))","v":2126566.0429817475},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CP$12))","v":2343232.191758018},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CQ$12))","v":2728043.8942162506},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CR$12))","v":3078708.0279706232},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CS$12))","v":3395820.7159537487},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CT$12))","v":3893626.3623619191},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18)","v":3477973.7429196686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AA$12))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AB$12))","v":500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AC$12))","v":535000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AD$12))","v":535000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AE$12))","v":535000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AF$12))","v":536328.796875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AG$12))","v":537944.15442708333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AH$12))","v":541712.77869791666},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AI$12))","v":561839.01635416655},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AJ$12))","v":565623.27062499989},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AK$12))","v":584684.19999999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AL$12))","v":608249.84406249993},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AM$12))","v":662174.65354374994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AN$12))","v":695143.83728125016},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AO$12))","v":733780.91432812531},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AP$12))","v":753059.04499843763},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AQ$12))","v":753059.04499843763},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AR$12))","v":865117.48927500029},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AS$12))","v":865117.48927500029},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AT$12))","v":865117.48927500052},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AU$12))","v":1001691.2920250003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AV$12))","v":1015957.9778125002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AW$12))","v":1015957.9778125002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AX$12))","v":1115921.5732187503},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AY$12))","v":1243306.413085625},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,AZ$12))","v":1336551.3607862494},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BA$12))","v":1417059.3738068761},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BB$12))","v":1417059.3738068752},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BC$12))","v":1417059.3738068743},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BD$12))","v":1590862.1398305018},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BE$12))","v":1590862.1398304999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BF$12))","v":1590862.1398304999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BG$12))","v":1769530.5022412483},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BH$12))","v":1769530.5022412483},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BI$12))","v":1769530.5022412483},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BJ$12))","v":1811898.2625009976},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BK$12))","v":1997100.8007012494},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BL$12))","v":2109793.8079214599},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BM$12))","v":2173135.5519381166},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BN$12))","v":2173135.5519381184},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BO$12))","v":2173135.5519381166},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BP$12))","v":2279497.6547395587},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BQ$12))","v":2279497.654739555},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BR$12))","v":2279497.6547395587},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BS$12))","v":2406893.4314572364},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BT$12))","v":2406893.4314572439},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BU$12))","v":2406893.4314572439},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BV$12))","v":2406893.4314572439},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BW$12))","v":2563693.1125561185},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BX$12))","v":2724814.6808427051},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BY$12))","v":2753868.1199573018},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,BZ$12))","v":2753868.1199573055},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CA$12))","v":2753868.119957298},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CB$12))","v":2861947.175780654},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CC$12))","v":2861947.175780654},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CD$12))","v":2861947.175780654},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CE$12))","v":2960192.5936005041},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CF$12))","v":2960192.5936005041},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CG$12))","v":2960192.5936005041},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CH$12))","v":2960192.5936005041},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CI$12))","v":3097778.8949911892},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CJ$12))","v":3260740.8983579427},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CK$12))","v":3330613.0000763908},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CL$12))","v":3330613.0000763908},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CM$12))","v":3330613.0000763908},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CN$12))","v":3359721.8366423547},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CO$12))","v":3359721.8366423398},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CP$12))","v":3359721.8366423398},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CQ$12))","v":3477973.7429196611},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CR$12))","v":3477973.7429196537},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CS$12))","v":3477973.7429196686},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CT$12))","v":3477973.7429196686},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z302:$CV302,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18)","v":1924196.0568312444},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AA$12))","v":159750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AB$12))","v":159750},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AC$12))","v":180750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AD$12))","v":180750},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AE$12))","v":180750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AF$12))","v":181547.27812500001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AG$12))","v":182516.49265624999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AH$12))","v":184777.66721874999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AI$12))","v":196853.4098125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AJ$12))","v":199123.962375},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AK$12))","v":210560.52000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AL$12))","v":224699.9064375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AM$12))","v":252847.29212624996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AN$12))","v":272628.80236874998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AO$12))","v":295811.04859687504},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AP$12))","v":307377.92699906247},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AQ$12))","v":307377.92699906253},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AR$12))","v":374612.99356500001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AS$12))","v":374612.99356500013},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AT$12))","v":374612.99356500001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AU$12))","v":456557.27521500003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AV$12))","v":465117.28668749996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AW$12))","v":465117.28668749996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AX$12))","v":525095.4439312499},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AY$12))","v":597192.62285137572},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AZ$12))","v":653139.59147175075},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BA$12))","v":701444.39928412577},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BB$12))","v":701444.39928412531},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BC$12))","v":701444.39928412554},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BD$12))","v":805726.05889830156},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BE$12))","v":805726.0588983018},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BF$12))","v":805726.0588983018},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BG$12))","v":912927.07634475222},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BH$12))","v":912927.07634475082},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BI$12))","v":912927.07634475129},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BJ$12))","v":938347.73250060156},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BK$12))","v":1045005.518670754},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BL$12))","v":1112621.3230028795},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BM$12))","v":1150626.3694128757},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BN$12))","v":1150626.3694128757},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BO$12))","v":1150626.3694128757},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BP$12))","v":1214443.6310937386},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BQ$12))","v":1214443.6310937395},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BR$12))","v":1214443.6310937386},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BS$12))","v":1290881.0971243447},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BT$12))","v":1290881.0971243447},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BU$12))","v":1290881.0971243447},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BV$12))","v":1290881.0971243447},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BW$12))","v":1380363.2569311727},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BX$12))","v":1477036.1979031283},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BY$12))","v":1494468.2613718864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BZ$12))","v":1494468.2613718864},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CA$12))","v":1494468.2613718845},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CB$12))","v":1559315.6948658954},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CC$12))","v":1559315.6948658954},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CD$12))","v":1559315.6948658954},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CE$12))","v":1618262.9455578029},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CF$12))","v":1618262.9455578048},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CG$12))","v":1618262.9455578048},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CH$12))","v":1618262.9455578029},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CI$12))","v":1696079.1480741408},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CJ$12))","v":1793856.3500941955},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CK$12))","v":1835779.6111252699},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CL$12))","v":1835779.611125268},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CM$12))","v":1835779.6111252643},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CN$12))","v":1853244.9130648449},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CO$12))","v":1853244.9130648449},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CP$12))","v":1853244.9130648449},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CQ$12))","v":1924196.0568312407},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CR$12))","v":1924196.0568312444},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CS$12))","v":1924196.0568312407},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CT$12))","v":1924196.0568312444},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AA$12))","v":-1500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AB$12))","v":-3000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AC$12))","v":66000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AD$12))","v":189000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AE$12))","v":37500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AF$12))","v":246000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AG$12))","v":34500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AH$12))","v":7500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AI$12))","v":307500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AJ$12))","v":52500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AK$12))","v":-9000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AL$12))","v":9000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AM$12))","v":369000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AN$12))","v":63000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AP$12))","v":-9000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AQ$12))","v":9000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AR$12))","v":369000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AS$12))","v":63000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AV$12))","v":-9000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AW$12))","v":9000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AX$12))","v":369000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AY$12))","v":63000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BC$12))","v":-9000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BD$12))","v":9000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BE$12))","v":369000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BF$12))","v":63000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BK$12))","v":-9000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BL$12))","v":9000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BM$12))","v":369000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BN$12))","v":63000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BT$12))","v":-9000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BU$12))","v":9000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BV$12))","v":369000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BW$12))","v":63000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CD$12))","v":-9000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CE$12))","v":9000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CF$12))","v":369000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CG$12))","v":63000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CO$12))","v":-9000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CP$12))","v":9000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CQ$12))","v":369000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CR$12))","v":63000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z304:$CV304,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18)","v":1088679.1666666698},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AA$12))","v":1249.9999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AB$12))","v":3749.9999999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AC$12))","v":8633.3333333333321},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AD$12))","v":23174.999999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AE$12))","v":45064.583333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AF$12))","v":76914.583333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AG$12))","v":41341.666666666657},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AH$12))","v":82933.333333333328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AI$12))","v":136275},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AJ$12))","v":201366.66666666663},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AK$12))","v":266656.24999999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AL$12))","v":331362.49999999994},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AM$12))","v":410035.41666666657},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AN$12))","v":502674.99999999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AO$12))","v":595418.74999999988},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AP$12))","v":687329.16666666651},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AQ$12))","v":778406.24999999988},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AR$12))","v":883199.99999999988},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AS$12))","v":116224.30555555562},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AT$12))","v":232327.08333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AU$12))","v":347527.08333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AV$12))","v":461824.30555555562},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AW$12))","v":575218.75000000012},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AX$12))","v":699835.41666666686},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AY$12))","v":835674.30555555585},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,AZ$12))","v":971183.3333333336},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BA$12))","v":1105581.2500000005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BB$12))","v":1238868.055555556},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BC$12))","v":1371043.7500000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BD$12))","v":1502108.333333334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BE$12))","v":142078.47222222295},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BF$12))","v":295170.83333333395},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BG$12))","v":447725.00000000047},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BH$12))","v":598959.72222222248},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BI$12))","v":748875.00000000047},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BJ$12))","v":897470.83333333395},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BK$12))","v":1044747.2222222229},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BL$12))","v":1190704.1666666674},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BM$12))","v":1347466.6666666674},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BN$12))","v":1515034.7222222229},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BO$12))","v":1681856.2500000009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BP$12))","v":1847150.0000000009},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BQ$12))","v":163765.97222222295},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BR$12))","v":326004.16666666698},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BS$12))","v":486714.58333333395},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BT$12))","v":645897.22222222295},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BU$12))","v":803552.08333333395},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BV$12))","v":971804.16666666698},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BW$12))","v":1150653.472222222},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BX$12))","v":1328547.916666666},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BY$12))","v":1504706.2499999991},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,BZ$12))","v":1679128.4722222211},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CA$12))","v":1851814.5833333321},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CB$12))","v":2022764.5833333321},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CC$12))","v":169213.88888888806},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CD$12))","v":336691.66666666605},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CE$12))","v":502433.33333333302},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CF$12))","v":678563.88888888899},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CG$12))","v":865083.33333333302},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CH$12))","v":1050439.583333333},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CI$12))","v":1233851.388888889},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CJ$12))","v":1415318.75},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CK$12))","v":1594876.388888889},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CL$12))","v":1772524.305555556},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CM$12))","v":1948262.5},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CN$12))","v":2122090.9722222229},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CO$12))","v":171918.75000000186},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CP$12))","v":341927.77777777985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CQ$12))","v":522152.08333333582},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CR$12))","v":712591.66666666977},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CS$12))","v":901694.44444444776},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CT$12))","v":1088679.1666666698},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z305:$CV305,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18)","v":9196029.8895360529},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AS$12))","v":295020.67938052455},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AT$12))","v":181635.34606622893},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AU$12))","v":550040.70767383825},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AV$12))","v":818542.51718196098},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AW$12))","v":626954.14059609314},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AX$12))","v":769270.42302399501},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AY$12))","v":1105675.0176908998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AZ$12))","v":1505521.0780827357},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BA$12))","v":1709715.8274745848},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BB$12))","v":1888474.09306823},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BC$12))","v":1719305.3345152326},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BD$12))","v":1506899.4499742072},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BE$12))","v":1441626.2822292205},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BF$12))","v":980483.03156004474},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BG$12))","v":2000484.0152949058},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BH$12))","v":2579551.6685085781},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BI$12))","v":2182722.4573369101},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BJ$12))","v":2205066.5827641264},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BK$12))","v":2814040.4098058194},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BL$12))","v":3371844.1102793068},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BM$12))","v":3700918.8859051988},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BN$12))","v":3784504.6548030749},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BO$12))","v":3283079.5234725177},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BP$12))","v":3008131.0897995383},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BQ$12))","v":2599608.4367918968},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BR$12))","v":1729184.8175900206},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BS$12))","v":3335954.1954599842},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BT$12))","v":4142612.7372856066},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BU$12))","v":3367224.3581038788},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BV$12))","v":3420085.4201468676},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BW$12))","v":4196604.9541877881},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BX$12))","v":4997703.7522134483},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BY$12))","v":5282922.1648065895},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BZ$12))","v":5289646.6331278086},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CA$12))","v":4584592.5558467507},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CB$12))","v":4179639.8746917397},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CC$12))","v":3615645.4037946314},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CD$12))","v":2396334.2919812948},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CE$12))","v":4422218.8959954977},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CF$12))","v":5490149.5561787486},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CG$12))","v":4532429.4715532362},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CH$12))","v":4405461.4622454643},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CI$12))","v":5408428.2656565905},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CJ$12))","v":6447840.7816132456},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CK$12))","v":6785905.1593788117},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CL$12))","v":6792195.7189809978},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CM$12))","v":5799979.3497995734},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CN$12))","v":5289965.6172806621},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CO$12))","v":4483071.2208231688},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CP$12))","v":2880229.513073355},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CQ$12))","v":5812057.2132400572},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CR$12))","v":8700772.4177824855},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CS$12))","v":9200795.1350900829},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CT$12))","v":9196029.8895360529},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18)","v":3735438.4640113413},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AF$12))","v":402.10559549999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AG$12))","v":485.21185948200014},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AH$12))","v":1103.2408022328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AI$12))","v":4010.3599601627998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AJ$12))","v":6727.913349253201},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AK$12))","v":9391.738814888402},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AL$12))","v":14406.212000793603},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AM$12))","v":21665.069639513284},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AN$12))","v":29976.337533653284},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AO$12))","v":38283.340069790647},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AP$12))","v":44919.949982551188},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AQ$12))","v":45299.881698424928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AR$12))","v":64118.629463824327},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BL$12))","v":899771.22359453433},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BM$12))","v":1926673.5612590767},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BN$12))","v":1845625.4751152932},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BO$12))","v":1363041.3520390391},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BP$12))","v":1392086.1233608676},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BQ$12))","v":1408504.3819059199},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BR$12))","v":644643.85799929686},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BS$12))","v":1720192.1318000592},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BT$12))","v":2464871.7140980177},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BU$12))","v":2063943.1785905249},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BV$12))","v":2075732.4174018055},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BW$12))","v":2544691.4245136157},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BX$12))","v":2846773.9050994627},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BY$12))","v":3097735.0926181972},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,BZ$12))","v":2969101.4264379442},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CA$12))","v":2320291.3320620731},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CB$12))","v":2346914.2599231377},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CC$12))","v":2344670.8645282388},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CD$12))","v":1276225.8760400862},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CE$12))","v":2656637.8336103484},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CF$12))","v":3562764.4643943757},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CG$12))","v":3006856.121830754},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CH$12))","v":2941735.0095290393},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CI$12))","v":3570075.8364819661},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CJ$12))","v":3995095.4537249506},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CK$12))","v":4253450.1587227583},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CL$12))","v":4051491.0135071576},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CM$12))","v":3137002.8021024615},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CN$12))","v":3216149.9037906975},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CO$12))","v":3096869.1654863507},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CP$12))","v":1725009.2319256812},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CQ$12))","v":3486030.535716489},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CR$12))","v":4520336.83132644},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CS$12))","v":3793115.5430000126},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CT$12))","v":3735438.4640113413},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z307:$CV307,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AG$12))","v":50000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AH$12))","v":50000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AI$12))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AJ$12))","v":50000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AK$12))","v":50000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AL$12))","v":50000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AM$12))","v":50000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AN$12))","v":50000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AO$12))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AP$12))","v":50000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AQ$12))","v":50000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AR$12))","v":50000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AS$12))","v":50000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AT$12))","v":50000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AU$12))","v":50000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AV$12))","v":50000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AW$12))","v":50000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AX$12))","v":50000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AY$12))","v":50000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AZ$12))","v":50000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BA$12))","v":50000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BB$12))","v":50000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BC$12))","v":50000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BD$12))","v":50000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BE$12))","v":50000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BF$12))","v":50000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BG$12))","v":50000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BH$12))","v":50000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BI$12))","v":50000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BJ$12))","v":50000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BK$12))","v":50000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BL$12))","v":50000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BM$12))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BN$12))","v":50000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BO$12))","v":50000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BP$12))","v":50000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BQ$12))","v":50000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BR$12))","v":50000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BS$12))","v":50000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BT$12))","v":50000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BU$12))","v":50000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BV$12))","v":50000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BW$12))","v":50000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BX$12))","v":50000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BY$12))","v":50000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BZ$12))","v":50000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CA$12))","v":50000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CB$12))","v":50000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CC$12))","v":50000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CD$12))","v":50000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CE$12))","v":50000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CF$12))","v":50000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CG$12))","v":50000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CH$12))","v":50000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CI$12))","v":50000000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CJ$12))","v":50000000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CK$12))","v":50000000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CL$12))","v":50000000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CM$12))","v":50000000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CN$12))","v":50000000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CO$12))","v":50000000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CP$12))","v":50000000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CQ$12))","v":50000000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CR$12))","v":50000000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CS$12))","v":50000000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CT$12))","v":50000000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AF$12))","v":10000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AG$12))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AH$12))","v":60000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AI$12))","v":60000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AJ$12))","v":60000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AK$12))","v":130000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AL$12))","v":127592592.5925926},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AM$12))","v":125185185.18518518},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AN$12))","v":122777777.77777778},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AO$12))","v":120370370.37037037},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AP$12))","v":117962962.96296296},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AQ$12))","v":115555555.55555555},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AR$12))","v":153148148.14814815},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AS$12))","v":149889676.91095352},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AT$12))","v":146631205.67375886},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AU$12))","v":143372734.43656421},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AV$12))","v":140114263.19936958},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AW$12))","v":136855791.96217495},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AX$12))","v":133597320.72498029},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AY$12))","v":130338849.48778565},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AZ$12))","v":127080378.25059101},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BA$12))","v":123821907.01339637},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BB$12))","v":120563435.77620173},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BC$12))","v":117304964.53900708},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BD$12))","v":114046493.30181244},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BE$12))","v":110788022.0646178},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BF$12))","v":107529550.82742316},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BG$12))","v":104271079.59022851},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BH$12))","v":101012608.35303387},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BI$12))","v":97754137.115839228},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BJ$12))","v":94495665.878644586},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BK$12))","v":91237194.641449943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BL$12))","v":87978723.404255301},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BM$12))","v":84720252.167060658},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BN$12))","v":81461780.929866016},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BO$12))","v":78203309.692671373},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BP$12))","v":74944838.455476731},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BQ$12))","v":71686367.218282089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BR$12))","v":68427895.981087446},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BS$12))","v":65169424.743892804},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BT$12))","v":61910953.506698161},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BU$12))","v":58652482.269503519},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BV$12))","v":55394011.032308877},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BW$12))","v":52135539.795114234},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BX$12))","v":48877068.557919592},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BY$12))","v":45618597.320724949},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BZ$12))","v":42360126.083530307},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CA$12))","v":39101654.846335664},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CB$12))","v":35843183.609141022},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CC$12))","v":32584712.371946394},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CD$12))","v":29326241.134751767},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CE$12))","v":26067769.897557139},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CF$12))","v":22809298.660362482},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CG$12))","v":19550827.423167855},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CH$12))","v":16292356.185973227},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CI$12))","v":13033884.94877857},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CJ$12))","v":9775413.7115839124},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CK$12))","v":6516942.4743892848},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CL$12))","v":3258471.2371946573},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AF$12))","v":66666.666666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AG$12))","v":133333.33333333331},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AH$12))","v":400000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AI$12))","v":400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AJ$12))","v":400000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AK$12))","v":866666.66666666698},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AL$12))","v":850617.28395061754},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AM$12))","v":834567.9012345681},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AN$12))","v":818518.51851851866},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AO$12))","v":802469.13580246922},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AP$12))","v":786419.75308641978},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AQ$12))","v":770370.37037037034},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AR$12))","v":1020987.6543209879},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AS$12))","v":999264.51273969095},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AT$12))","v":977541.3711583931},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AU$12))","v":955818.22957709432},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AV$12))","v":934095.0879957974},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AW$12))","v":912371.94641450047},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AX$12))","v":890648.80483320169},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AY$12))","v":868925.66325190477},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AZ$12))","v":847202.52167060599},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BA$12))","v":825479.38008930907},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BB$12))","v":803756.23850801215},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BC$12))","v":782033.09692671522},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BD$12))","v":760309.95534541458},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BE$12))","v":738586.81376411766},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BF$12))","v":716863.67218282074},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BG$12))","v":695140.53060152382},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BH$12))","v":673417.3890202269},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BI$12))","v":651694.24743892998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BJ$12))","v":629971.10585762933},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BK$12))","v":608247.96427633241},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BL$12))","v":586524.82269503549},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BM$12))","v":564801.68111373857},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BN$12))","v":543078.53953244165},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BO$12))","v":521355.397951141},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BP$12))","v":499632.25636984408},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BQ$12))","v":477909.11478854716},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BR$12))","v":456185.97320725024},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BS$12))","v":434462.83162595332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BT$12))","v":412739.69004465267},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BU$12))","v":391016.54846335575},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BV$12))","v":369293.40688205883},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BW$12))","v":347570.26530076191},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BX$12))","v":325847.12371946499},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BY$12))","v":304123.98213816807},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BZ$12))","v":282400.84055686742},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CA$12))","v":260677.6989755705},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CB$12))","v":238954.55739427358},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CC$12))","v":217231.41581297666},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CD$12))","v":195508.27423167974},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CE$12))","v":173785.13265037909},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CF$12))","v":152061.99106908217},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CG$12))","v":130338.84948778525},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CH$12))","v":108615.70790648833},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CI$12))","v":86892.566325191408},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CJ$12))","v":65169.424743894488},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CK$12))","v":43446.283162593842},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CL$12))","v":21723.141581296921},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AT$12))","v":1311192.9294916587},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AU$12))","v":2113224.1556493184},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AV$12))","v":4106428.5405242378},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AW$12))","v":9333859.0150190182},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AX$12))","v":28901199.470877495},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AY$12))","v":45530014.884570204},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AZ$12))","v":44155926.631934464},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BA$12))","v":41599300.230865389},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BB$12))","v":40681590.717548132},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BC$12))","v":42249963.233401656},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BD$12))","v":38507009.757410042},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BE$12))","v":62148504.816282883},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BF$12))","v":76741912.372060746},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BG$12))","v":70686910.237382904},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BH$12))","v":66595930.53468366},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BI$12))","v":65807682.170228347},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BJ$12))","v":60699885.544355556},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BK$12))","v":52727578.703395486},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BL$12))","v":43967421.126003563},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BM$12))","v":49640298.178032003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BN$12))","v":60857600.47023531},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BO$12))","v":62573389.802673258},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BP$12))","v":50554015.512134798},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BQ$12))","v":61248210.507853359},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BR$12))","v":60579510.872799203},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BS$12))","v":44183809.629878521},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BT$12))","v":32436476.831156112},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BU$12))","v":29689199.161562346},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BV$12))","v":38693130.375918195},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BW$12))","v":43798247.845727615},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BX$12))","v":34185886.339084685},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BY$12))","v":20131765.953533657},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BZ$12))","v":10253967.357619949},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CA$12))","v":9326510.916517362},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AT$12))","v":10926.607745763824},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AU$12))","v":28536.809042841476},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AV$12))","v":62757.046880543465},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AW$12))","v":140539.20533903531},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AX$12))","v":381382.53426301444},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AY$12))","v":760799.32496776618},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BC$12))","v":352083.02694501355},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BE$12))","v":517904.20680235745},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BF$12))","v":1157420.1432361971},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BM$12))","v":413669.15148360003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BN$12))","v":920815.82206889428},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BO$12))","v":1442260.7370911706},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BQ$12))","v":510401.75423211232},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BV$12))","v":322442.75313265249},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BW$12))","v":687428.15184704959},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X52)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z52:$CV52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X17-X30","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA17-AA30)","v":-7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,AB17-AB30)","v":0},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,0,-1.4901161193847656E-8,-2.9802322387695313E-8,1.4901161193847656E-8,1.4901161193847656E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,0,0,0,0,5.9604644775390625E-8,2.9802322387695313E-8,-2.9802322387695313E-8,2.9802322387695313E-8,0,0,2.9802322387695313E-8,0,-2.9802322387695313E-8,2.9802322387695313E-8,5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,0,5.9604644775390625E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,5.9604644775390625E-8,5.9604644775390625E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,0,2.9802322387695313E-8,0,5.9604644775390625E-8,5.9604644775390625E-8,2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.1920928955078125E-7,1.1920928955078125E-7,5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.4901161193847656E-7,1.1920928955078125E-7,5.9604644775390625E-8,0,-1.7881393432617188E-7,-2.384185791015625E-7,0,-2.384185791015625E-7,-2.9802322387695313E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,{"$f":"IF(CN$11=\"\",0,CN17-CN30)","v":-5.3644180297851563E-7},-2.9802322387695313E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,-1.7881393432617188E-7,0,-1.1920928955078125E-7,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I46\")","v":"Sens"},null,null,{"$f":"INDIRECT(\"START!K46\")","v":"Анализ чувствительности финмодели"}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"}]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$Y14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99072)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99072)","v":0},{"$f":"SUM(T$15:T$99072)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"Изменения трафика",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},"руб.","руб."]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,1553991903.3708425,552219636.57592142,142590196.74360663,220462752.83242929,35482957.982788526]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,1640324786.8914452,591640037.82559371,175366535.03774443,216361883.50915211,53121224.494532704]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":1726657670.4120474},{"$f":"PL!$X$111","v":631060439.07526588},{"$f":"InvAn!$X$21","v":208288699.62620759},{"$f":"InvAn!$X$23","v":212265803.23317263},{"$f":"InvAn!$X$27","v":70171983.941541776}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,1812990553.9326499,670480840.32493806,241329236.44357163,210197957.11623758,86674823.07772693]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",0.1,null,null,null,1899323437.4532521,709901241.57461023,274422127.18324804,208355614.22021711,102566166.0038413]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},"Изменения","Изменения"]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U18-U$20)/U$20)","v":-0.10000000000000012},-0.12493383773965462,-0.31542039006678091,3.8616439739246965E-2,-0.49434295583906623]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U19-U$20)/U$20)","v":-4.999999999999992E-2},-6.2466918869827213E-2,-0.15806025313684746,1.9296939090466547E-2,-0.24298528400185407]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U20-U$20)/U$20)","v":0},{"$f":"IF(V$20=0,0,(V20-V$20)/V$20)","v":0},0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U21-U$20)/U$20)","v":5.0000000000000058E-2},6.2466918869827213E-2,0.15862856159099456,-9.7417769863925221E-3,0.23517703518163582]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U22-U$20)/U$20)","v":9.9999999999999978E-2},0.12493383773965443,0.31750847585933711,-1.8421191512700701E-2,0.46163982037740536]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},"руб.","руб."]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,1605791633.4832039,511403062.51571095,110545016.17332664,226585371.92060754,16932270.421065386]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,1674857940.299686,579778706.26402795,166261791.96645114,218400024.64361754,48058675.075822994]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":1726657670.4120474},{"$f":"PL!$X$111","v":631060439.07526588},{"$f":"InvAn!$X$21","v":208288699.62620759},{"$f":"InvAn!$X$23","v":212265803.23317263},{"$f":"InvAn!$X$27","v":70171983.941541776}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,1778457400.5244088,682342171.88650358,250537950.31473741,209222385.6165987,91324355.766683728]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,1847523707.3408904,750717815.6348207,307003612.83192396,205470395.54365101,117828126.00268865]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},"Изменения","Изменения"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U43-U$45)/U$45)","v":-7.0000000000000104E-2},-0.18961317989588558,-0.46927021786727074,6.7460554028596673E-2,-0.75870326774327534]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U44-U$45)/U$45)","v":-3.0000000000000006E-2},-8.1262791383951122E-2,-0.20177238484458079,2.8898773693219498E-2,-0.31513016482675954]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U45-U$45)/U$45)","v":0},{"$f":"IF(V$45=0,0,(V45-V$45)/V$45)","v":0},0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U46-U$45)/U$45)","v":3.0000000000000006E-2},8.1262791383950747E-2,0.20283986008050278,-1.4337766942283938E-2,0.30143613785757251]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U47-U$45)/U$45)","v":6.9999999999999826E-2},0.18961317989588539,0.47393311966932905,-3.2013671472351575E-2,0.67913345731891817]

{"sheet":"UnitEc","index":22,"n_rows":167,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I47\")","v":"UnitEc"},null,null,{"$f":"INDIRECT(\"START!K47\")","v":"Расчет юнит-экономики бизнес-проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99217)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99217)","v":0},{"$f":"SUM(T$15:T$99217)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Calc!$H$18","v":"кол-во магазинов"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11)),SUM($Z16:$CV16))","v":61},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AA$12))","v":19},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AB$12))","v":31},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AC$12))","v":37},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AD$12))","v":49},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AE$12))","v":55},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AF$12))","v":61},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X16/X$16)","v":28305863.449377827},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":190835.32623848843},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2241628.1301835761},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5688857.3203273015},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":7307003.5093101971},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8785667.1020736359},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":9865553.1763191074},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X17/X$16)","v":20697819.509265319},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":139084.94172300003},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1655473.7304457095},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4183294.9699960398},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5355318.3920988832},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6419206.0911107846},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":7186161.3182760421},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L19+1","v":2},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X18/X$16)","v":6849289.9405281721},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":46915.98787051579},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":526309.12175758136},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1353847.1068819489},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1756418.2884259946},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2131013.0622409442},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2413723.6445481293},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L20+1","v":3},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X19/X$16)","v":758753.99958433688},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4834.3966449726322},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":59845.27798028582},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":151715.24344931266},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":195266.82878531923},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":235447.94872190812},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":265668.21349493519},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X22/X$16)","v":10256154.327406388},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":64756.770060144736},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":776310.03361619986},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2033291.8549724061},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2636884.4254361363},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3192796.2447863431},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3611254.0222122292},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X23/X$16)","v":5277921.5222631218},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":32851.222960822379},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":404157.63591195038},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1052640.6985805815},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1360032.1752460185},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1641248.1102048091},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1851511.8756184166},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Крупный чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X24/X$16)","v":3474725.7848305772},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":22659.342195000005},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":269179.86558877857},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":687557.44386660587},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":890210.36933240085},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1079851.9552305089},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1225104.5652734097},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Крупный чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X25/X$16)","v":490927.16044397088},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3201.9868650000003},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":38010.757565219756},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":97119.136992625761},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":125772.33984873752},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":152577.96714465108},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":173104.01045662802},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Крупный чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X26/X$16)","v":32399.709214261748},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":209.92790000000002},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2504.9812607241938},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6407.2946443838282},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":8300.915139813369},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":10071.042176271591},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":11426.510647533154},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Крупный чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X28/X$16)","v":984514.5136725473},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5215.3584621710534},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":72663.101151713709},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":201197.55621305073},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":258268.11609620485},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":306728.57357952138},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":339905.22249295772},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Крупный чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X29/X$16)","v":295354.35410176421},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1564.6075386513157},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":21798.930345514109},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":60359.266863915203},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":77480.434828861456},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":92018.572073856412},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":101971.56674788732},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L25+1","v":2},{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X30/X$16)","v":4733412.1590239536},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":30463.02730415131},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":353441.1733566082},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":931283.28536803916},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1213342.8735357639},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1475434.2057440416},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1674467.2808169709},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Средний чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X31/X$16)","v":2066941.6882431605},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":13924.318059473684},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":155997.1182862524},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":403522.22064010717},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":526950.42438222619},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":643920.49403355212},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":734695.90397656639},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Средний чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X32/X$16)","v":1550206.2661823703},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":10443.238544605261},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":116997.83871468932},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":302641.66548008035},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":395212.81828666956},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":482940.37052516418},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":551021.92798242485},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Средний чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X33/X$16)","v":14763.869201736863},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":99.459414710526318},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1114.265130616089},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2882.3015760007652},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3763.9316027301866},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4599.4321002396591},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":5247.8278855469043},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Средний чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X35/X$16)","v":847307.95030514244},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4612.3163733552619},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":61024.577865423387},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":170951.61359373142},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":221088.99943395233},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":264595.31468083512},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":295001.24690187135},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Средний чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X36/X$16)","v":254192.3850915427},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1383.6949120065788},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":18307.373359627014},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":51285.484078119429},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":66326.699830185695},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":79378.594404250529},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":88500.374070561389},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L32+1","v":3},{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X37/X$16)","v":244820.64611931099},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1442.5197951710527},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":18711.224347641295},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":49367.871023785461},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":63509.376654354113},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":76113.928837492422},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":85274.865776841703},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Up-Sale-чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X38/X$16)","v":55404.511028368652},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":357.41626365789472},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4330.3051696122584},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":11012.75975170216},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":14218.319420374086},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":17204.434669743827},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":19479.198921570278},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Up-Sale-чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X39/X$16)","v":47489.580881458845},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":306.35679742105259},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3711.6901453819355},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":9439.5083586018518},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":12187.130931749218},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":14746.658288351848},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":16696.456218488813},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Up-Sale-чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X40/X$16)","v":31659.720587639225},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":204.23786494736842},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2474.4600969212902},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6293.0055724012345},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":8124.7539544994779},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":9831.1055255678966},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":11130.970812325873},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Up-Sale-чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X42/X$16)","v":84820.641247572552},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":441.92989934210516},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6303.6684120967739},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":17401.997954677096},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":22291.671036716409},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":26409.023349099123},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":29206.338326505189},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Up-Sale-чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X43/X$16)","v":25446.192374271752},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":132.57896980263158},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1891.1005236290323},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5220.5993864031279},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6687.5013110149221},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":7922.7070047297348},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":8761.9014979515541},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X46/X$16)","v":18049709.12197144},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":126078.55617834367},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1465318.0965673767},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3655565.4653548943},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4670119.0838740598},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5592870.8572872933},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":6254299.154106875},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X47/X$16)","v":15419897.987002198},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":106233.71876217762},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1251316.0945337589},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3130654.2714154581},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3995286.2168528652},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4777957.9809059752},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":5334649.4426576244},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L49+1","v":2},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X48/X$16)","v":2115877.7815042194},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":16452.960566364476},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":172867.94840097308},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":422563.82151390979},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":543075.41489023028},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":655578.85649690276},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":739256.36373115855},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L50+1","v":3},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X49/X$16)","v":513933.35346502578},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3391.8768498015793},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":41134.053632644529},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":102347.37242552718},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":131757.4521309651},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":159334.01988441573},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":180393.34771809352},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X52/X$16)","v":5252534.523348867},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":284946.36425438599},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":586372.26162634417},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1150139.076316779},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1364475.4897771885},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1553566.2945920164},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1671352.3584863427},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X53/X$16)","v":104576.78688524591},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":25789.473684210527},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":27548.387096774193},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":25351.35135135135},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":22971.428571428572},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":24558.545454545456},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":26571.540983606559},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Крупный чек"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X54/X$16)","v":74697.704918032789},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":18421.052631578947},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":19677.419354838708},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":18108.108108108107},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":16408.163265306124},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":17541.81818181818},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":18979.672131147541},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Средний чек"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X55/X$16)","v":14939.540983606557},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3684.2105263157896},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3935.483870967742},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3621.6216216216217},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3281.6326530612246},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3508.3636363636365},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3795.9344262295081},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Up-Sale-чек"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X56/X$16)","v":14939.540983606557},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3684.2105263157896},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3935.483870967742},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3621.6216216216217},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3281.6326530612246},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3508.3636363636365},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3795.9344262295081},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X58/X$16)","v":2630346.5846994538},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":120768.42105263157},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":287126.34408602148},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":579333.33333333326},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":693442.17687074828},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":782471.96969696973},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":832879.7814207651},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Представительские расходы"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X59/X$16)","v":2520100.6830601091},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":29163.157894736843},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":240206.98924731184},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":555819.81981981988},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":671605.44217687089},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":766653.78787878784},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":821076.50273224036},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Командировочные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X60/X$16)","v":89672.131147540989},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":84210.526315789481},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":39354.838709677417},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":17567.567567567567},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":17346.938775510203},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":11818.181818181818},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":8196.7213114754104},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X61/X$16)","v":20573.770491803287},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":7394.7368421052633},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":7564.5161290322603},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5945.9459459459486},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4489.7959183673483},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4000.0000000000014},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3606.5573770491819},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X64/X$16)","v":169123.3711830164},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":77894.736842105267},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":53690.322580645159},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":46333.2972972973},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":36035.958367346946},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":33067.905796363644},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":30709.784645311465},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X65/X$16)","v":50737.01135490492},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":23368.42105263158},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":16107.096774193549},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":13899.989189189191},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":10810.787510204082},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":9920.3717389090889},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":9212.9353935934396},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X68/X$16)","v":629757.391147541},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6207.5342105263153},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":59517.51080645161},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":138910.53648648647},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":167942.15},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":191794.39272727276},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":205486.36188524592},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Средний чек"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X70/X$16)","v":364595.4393442623},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3650.4473684210525},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":34073.937096774192},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":79981.5},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":97064.908163265311},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":111178.96363636364},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":119415.28278688525},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Up-Sale-чек"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X71/X$16)","v":13038.460000000001},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":124.1921052631579},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1261.561612903226},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2909.6445945945948},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3489.6397959183673},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3960.167727272727},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":4219.993032786886},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X73/X$16)","v":1644677.4600459177},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":24601.987938596492},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":134956.79383064515},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":340067.32541587832},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":428087.27417174645},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":506671.10917795537},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":561451.60989552492},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ продавцов-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X74/X$16)","v":1228940.3917124968},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":7993.4320175438597},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":94433.265725806443},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":252983.18171283789},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":321498.84512426337},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":381409.10496206372},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":422864.51706969767},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X75/X$16)","v":368682.11751374893},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2398.0296052631579},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":28329.979717741931},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":75894.954513851364},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":96449.653537278995},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":114422.73148861907},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":126859.3551209093},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X76/X$16)","v":47054.950819672129},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":14210.526315789473},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":12193.548387096775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":11189.18918918919},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":10138.775510204081},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":10839.272727272728},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":11727.737704918032},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X82/X$16)","v":2451921.4990280513},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":962092.89326633234},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":636313.44536333589},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":609111.06876959733},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":526229.72359394596},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":534902.88708450447},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":554421.39134690515},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X84/X$16)","v":254494.81511999998},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":126315.78947368421},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":79741.93548387097},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":68815.135135135133},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":53521.322448979576},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":49113.111709090925},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":45610.783251147535},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Операционный директор"},null,{"$f":"L86+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X85/X$16)","v":229045.33360800002},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":113684.21052631579},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":71767.741935483864},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":61933.62162162162},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":48169.190204081642},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":44201.800538181807},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":41049.704926032777},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X87/X$16)","v":165421.62982799998},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":82105.263157894733},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":51832.258064516129},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":44729.83783783784},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":34788.859591836735},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":31923.522610909084},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":29647.009113245887},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X88/X$16)","v":178146.37058399999},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":88421.052631578947},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":55819.354838709674},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":48170.594594594593},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":37464.925714285717},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":34379.178196363639},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":31927.548275803267},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H88","v":"Управленческие расходы"},{"$f":"I89","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L92)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X90/X$16)","v":127247.40755999999},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":63157.894736842107},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":39870.967741935485},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":34407.567567567567},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":26760.661224489788},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":24556.555854545462},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":22805.391625573768},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X93/X$16)","v":214418.04672269046},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":113268.75053026313},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":58149.826964725813},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":56881.199602945962},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":44900.186772285859},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":42505.399326802384},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":40692.450065204612},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X94/X$16)","v":86681.034959016397},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":46989.473684210527},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":27720},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":22169.18918918919},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":17577},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":16442.484545454543},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":15566.45053278689},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Расходы на оргтехнику"},null,{"$f":"L97+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X96/X$16)","v":67717.421565342345},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":33662.831365131577},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":21975.656577620972},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":23128.230613492393},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":14645.314908984381},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":11773.001502202938},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":9656.4511439593061},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"H95","v":"Управленческие расходы"},{"$f":"I96","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L99)))","v":"Канцелярские расходы"},null,{"$f":"L98+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X97/X$16)","v":42382.397410935053},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6910.1957955043854},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6266.6606497983867},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":9110.6895668285488},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":10223.125062363282},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":11681.884200114842},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":12774.32407826117},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X100/X$16)","v":690811.213413561},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":81139.9322097533},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":93532.00549538419},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":134005.88538286762},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":156053.69963798663},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":193912.55134570212},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":236529.40607285145},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Юридические расходы"},null,{"$f":"L103+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X102/X$16)","v":141529.31724688911},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":954.17663119244219},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":11208.140650917883},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":28444.286601636501},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":36535.017546550982},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":43928.33551036819},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":49327.765881595529},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X103/X$16)","v":11244.58888319672},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5263.1578947368425},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3693.5483870967741},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2956.0810810810813},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2343.75},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2192.471590909091},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2075.6595799180327},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X105/X$16)","v":343672.8653130107},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":59268.42105263158},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":56134.925000000032},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":63145.01754371624},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":69809.651976998663},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":91058.313845757526},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":120205.18445223855},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"H104","v":"Управленческие расходы"},{"$f":"I105","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L108)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X106/X$16)","v":33100.018166198286},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5226.3157894736842},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5432.4120967741947},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6110.8081493918962},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6755.772771967615},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8812.0948882991179},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":11632.759785700506},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"H105","v":"Управленческие расходы"},{"$f":"I106","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L109)=0,$L109=0,$L109=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L109)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X107/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X111/X$16)","v":10345253.099594522},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-1120960.7013423748},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":242632.38957769694},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1896315.3202685183},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2779413.8705029255},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3504401.6756107728},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":4028525.4042736287},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X113/X$16)","v":1872013.7896415759},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":207536.26805135323},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":396253.60889255774},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":483266.84363404207},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":461978.65878427553},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":490650.90389565279},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":499379.72115313401},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X114/X$16)","v":49512.295081967219},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":49622.807017543855},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":18317.204301075271},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":12927.927927927931},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":9761.9047619047633},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8696.9696969696979},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1222.6775956284155},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Юридические расходы"},null,{"$f":"L117+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X116/X$16)","v":721.76684881602932},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":482.45614035087715},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":295.69892473118284},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":225.22522522522524},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":170.06802721088437},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":151.51515151515153},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":11.384335154826958},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Разработка логотипа и дизайна"},null,{"$f":"L118+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X117/X$16)","v":4330.6010928961741},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2894.7368421052633},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1774.1935483870964},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1351.3513513513512},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1020.408163265306},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":909.09090909090901},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":68.306010928961754},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Оборудование для РЦ"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X119/X$16)","v":28779.599271402549},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":17543.859649122805},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":11827.95698924731},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":9009.0090090090107},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6802.7210884353753},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6060.606060606061},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":910.74681238615676},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Лицензирование"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X120/X$16)","v":8196.7213114754104},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":24122.807017543862},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1344.0860215053763},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X122/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L125)=0,$L125=0,$L125=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L125)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X123/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X126/X$16)","v":1770737.7049180327},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":157324.56140350876},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":373010.75268817204},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":458896.39639639645},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":438435.37414965994},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":466212.12121212122},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":481284.15300546447},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I128","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Торговое пространство"},null,{"$f":"L129+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X128/X$16)","v":423360.655737705},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":38815.789473684214},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":89516.129032258061},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":109797.29729729728},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":104591.83673469388},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":111363.63636363638},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":114754.09836065579},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I128","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"Подсобные помещения"},null,{"$f":"L130+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X129/X$16)","v":197568.30601092897},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":18114.035087719298},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":41774.193548387098},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":51238.738738738728},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":48809.523809523816},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":51969.696969696975},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":53551.912568305997},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)))","v":"Охранная и пожарная сигнализации"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X131/X$16)","v":141120.21857923499},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":12938.596491228072},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":29838.709677419356},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":36599.099099099098},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":34863.945578231294},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":37121.212121212135},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":38251.366120218583},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"Оргтехника, кассовая техника и ПО"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X132/X$16)","v":109945.35519125682},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":8070.1754385964914},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":22688.172043010753},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":28378.37837837838},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":27551.020408163276},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":29090.909090909081},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":30327.868852459018},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z132:$CV132,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"Переменные капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X134/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L137)))","v":"Переменные капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X135/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L138)))","v":"Переменные капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X136/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I140","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X139/X$16)","v":21568.245683990055},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":245.37484595860042},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2052.354959712678},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4767.7163790490513},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5742.2416136295615},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6559.0887444008076},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":7030.3710633504779},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I140","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L142)=0,$L142=0,$L142=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L142)))","v":"Съемка видео-роликов"},null,{"$f":"L141+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X140/X$16)","v":8627.2982735960213},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":98.149938383440158},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":820.94198388507107},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1907.0865516196204},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2296.8966454518245},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2623.6354977603232},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2812.1484253401904},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X145/X$16)","v":156441.10883424408},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":21488.267543859645},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":40376.545698924725},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":45939.020270270266},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":39213.945578231294},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":38207.272727272728},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":35415.255009107459},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z145:$CV145,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H147","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X146/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H147","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L150)))","v":"налог на имущество организаций"},null,null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X148/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X151/X$16)","v":8316798.2011187021},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-1349985.2369375876},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-193997.76501378542},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1367109.4563642056},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2278221.2661404186},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2975543.498987847},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3493730.428111387},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X153/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X155/X$16)","v":728245.90945328411},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":164067.57634827812},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":357563.09097790398},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":396226.06066673604},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":229811.44191511325},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":74234.625298095547},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3561.1707510323963},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X157/X$16)","v":7588552.2916654171},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-1514052.8132858656},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-551560.85599168937},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":970883.39569746959},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2048409.8242253056},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2901308.8736897516},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3490169.2573603545},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X159/X$16)","v":1517710.4583330834},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1922.4622306480424},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":7879.4583350889552},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":363369.09014621301},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":580261.77473795041},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":698033.85147207056},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X161/X$16)","v":6070841.8333323337},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-1515975.2755165133},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-559440.31432677829},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":970883.39569746959},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1685040.7340790927},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2321047.0989518007},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2792135.4058882832},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":99,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I48\")","v":"CFind"},null,null,{"$f":"INDIRECT(\"START!K48\")","v":"Анализ финансового потока косвенным методом"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":483186963.86771691},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AA$12))","v":152539078.40529555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AB$12))","v":182541609.7192952},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AC$12))","v":226404470.58069521},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AD$12))","v":263903009.4393509},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AE$12))","v":325610631.28856915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AF$12))","v":483186963.86771691},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z17:$CV17,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":239292158.83186382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AA$12))","v":84656810.907024309},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AB$12))","v":161832949.03135499},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AC$12))","v":190977075.81689546},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AD$12))","v":217615121.53646594},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AE$12))","v":237654321.82220507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AF$12))","v":239292158.83186382},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$CV19,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":21148110.197879404},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AA$12))","v":2516608.1167883007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AB$12))","v":13057293.254870795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AC$12))","v":27079869.591497384},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AD$12))","v":40337536.813731611},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AE$12))","v":54469378.949696541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AF$12))","v":21148110.197879404},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$CV20,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":2460995.688416481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AA$12))","v":508529.36292394996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AB$12))","v":1231367.4330693968},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AC$12))","v":1927525.1723023802},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AD$12))","v":2515351.0891533345},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AE$12))","v":2498338.5717044175},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AF$12))","v":2460995.688416481},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z288:$CV288,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$CV22,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AA$12))","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AC$12))","v":3.7252902984619141E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AD$12))","v":3.7252902984619141E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AE$12))","v":24568591.944963176},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AF$12))","v":213865699.14955723},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$CV23,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":6420000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AB$12))","v":6420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AC$12))","v":6420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AD$12))","v":3435000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AE$12))","v":6420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AF$12))","v":6420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z290:$CV290,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":483186963.86771703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AA$12))","v":152539078.40529552},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AB$12))","v":182541609.71929517},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AC$12))","v":226404470.58069515},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AD$12))","v":263903009.43935096},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AE$12))","v":325610631.28856939},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AF$12))","v":483186963.86771703},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z296:$CV296,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z30:$CV30,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AA$12))","v":-28803530.234813754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AB$12))","v":-46146179.978943892},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AC$12))","v":-10223494.338137519},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AD$12))","v":72343501.631738007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AE$12))","v":200001092.07408705},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AF$12))","v":370321351.83327234},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$CV31,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":34675502.72145126},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AA$12))","v":862294.74826118373},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AB$12))","v":6881551.6104020029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AC$12))","v":15397644.131814932},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AD$12))","v":22470663.952174313},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AE$12))","v":28524302.188964963},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AF$12))","v":34675502.72145126},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z298:$CV298,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$CV32,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AA$12))","v":602150.69714475051},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AB$12))","v":3105977.7268571481},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AC$12))","v":6158485.4334547669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AD$12))","v":8697583.2797172666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AE$12))","v":11224760.076575339},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$CV33,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":4874165.6306664944},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AA$12))","v":174125.49966666577},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AB$12))","v":970565.54666667106},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AC$12))","v":2091161.0506666573},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AD$12))","v":2939932.8546666624},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AE$12))","v":3547616.9016665816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AF$12))","v":4874165.6306664944},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z300:$CV300,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$CV34,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3893626.3623619191},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AA$12))","v":73109.355992659926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AB$12))","v":480020.42251856625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AC$12))","v":1302368.362939477},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AD$12))","v":2138053.6200160012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AE$12))","v":2935796.5591296069},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AF$12))","v":3893626.3623619191},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CV35,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3477973.7429196686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AA$12))","v":608249.84406249993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AB$12))","v":1115921.5732187503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AC$12))","v":1811898.2625009976},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AD$12))","v":2406893.4314572439},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AE$12))","v":2960192.5936005041},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AF$12))","v":3477973.7429196686},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z302:$CV302,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$CV36,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":1924196.0568312444},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AA$12))","v":224699.9064375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AB$12))","v":525095.4439312499},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AC$12))","v":938347.73250060156},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AD$12))","v":1290881.0971243447},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AE$12))","v":1618262.9455578029},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AF$12))","v":1924196.0568312444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CV37,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AA$12))","v":9000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AB$12))","v":369000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AD$12))","v":369000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z304:$CV304,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$CV38,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":1088679.1666666698},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AA$12))","v":331362.49999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AB$12))","v":699835.41666666686},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AC$12))","v":897470.83333333395},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AD$12))","v":971804.16666666698},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AE$12))","v":1050439.583333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AF$12))","v":1088679.1666666698},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z305:$CV305,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":9196029.8895360529},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AB$12))","v":769270.42302399501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AC$12))","v":2205066.5827641264},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AD$12))","v":3420085.4201468676},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AE$12))","v":4405461.4622454643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AF$12))","v":9196029.8895360529},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3735438.4640113413},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AA$12))","v":14406.212000793603},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AD$12))","v":2075732.4174018055},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AE$12))","v":2941735.0095290393},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AF$12))","v":3735438.4640113413},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z307:$CV307,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$CV41,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$CV42,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AA$12))","v":127592592.5925926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AB$12))","v":133597320.72498029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AC$12))","v":94495665.878644586},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AD$12))","v":55394011.032308877},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AE$12))","v":16292356.185973227},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z309:$CV309,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$CV43,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AA$12))","v":850617.28395061754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AB$12))","v":890648.80483320169},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AC$12))","v":629971.10585762933},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AD$12))","v":369293.40688205883},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AE$12))","v":108615.70790648833},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z310:$CV310,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$CV44,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AB$12))","v":28901199.470877495},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AC$12))","v":60699885.544355556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AD$12))","v":38693130.375918195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z311:$CV311,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$CV45,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AB$12))","v":381382.53426301444},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AD$12))","v":322442.75313265249},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$CV51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":2.9802322387695313E-8},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":2.9802322387695313E-8},2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA16-$AA29)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"X53-CF!$X$127","v":0},null,null,null,{"$f":"SUM($Z53:$CV53)","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,AA$22-Z$22)","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,AB$22-AA$22)","v":-64857130.018558979},3.7252902984619141E-9,0,24568591.944963172,189297107.20459405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN$22-CM$22)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X55-SUM(X56:X75))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X56:X75))","v":483186963.86771703},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA56:AA75))","v":152539078.40529552},{"$f":"IF(AB$11=\"\",0,SUM(AB56:AB75))","v":30002531.31399966},43862860.861399986,37498538.858655825,61707621.849218458,157576332.57914758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN56:CN75))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,PL!X$161)","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$161)","v":-28803530.234813754},{"$f":"IF(AB$11=\"\",0,PL!AB$161)","v":-17342649.744130127},{"$f":"IF(AC$11=\"\",0,PL!AC$161)","v":35922685.640806377},{"$f":"IF(AD$11=\"\",0,PL!AD$161)","v":82566995.969875544},{"$f":"IF(AE$11=\"\",0,PL!AE$161)","v":127657590.44234905},{"$f":"IF(AF$11=\"\",0,PL!AF$161)","v":170320259.75918528},{"$f":"IF(AG$11=\"\",0,PL!AG$161)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$161)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$161)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$161)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$161)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$161)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$161)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$161)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$161)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$161)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$161)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$161)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$161)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$161)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$161)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$161)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$161)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$161)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$161)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$161)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$161)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$161)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$161)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$161)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$161)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$161)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$161)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$161)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$161)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$161)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$161)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$161)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$161)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$161)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$161)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$161)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$161)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$161)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$161)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$161)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$161)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$161)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$161)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$161)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$161)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$161)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$161)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$161)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$161)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$161)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$161)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$161)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$161)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$161)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$161)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$161)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$161)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$161)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$161)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$161)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$161)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$161)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$161)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$161)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$161)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$161)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$161)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X31-W31)","v":34675502.72145126},null,null,{"$f":"IF(AA$11=\"\",0,AA31-Z31)","v":862294.74826118373},{"$f":"IF(AB$11=\"\",0,AB31-AA31)","v":6019256.8621408194},8516092.5214129295,7073019.8203593809,6053638.2367906496,6151200.5324862972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN31-CM31)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X32-W32)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA32-Z32)","v":602150.69714475051},2503827.0297123976,3052507.7065976188,2539097.8462624997,2527176.7968580723,-11224760.076575339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM32-CL32)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4874165.6306664944,null,null,{"$f":"IF(AA$11=\"\",0,AA33-Z33)","v":174125.49966666577},796440.04700000526,1120595.5039999862,848771.80400000513,607684.04699991923,1326548.7289999127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM33-CL33)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3893626.3623619191,null,null,{"$f":"IF(AA$11=\"\",0,AA34-Z34)","v":73109.355992659926},406911.06652590632,822347.94042091072,835685.2570765242,797742.93911360577,957829.8032323122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM34-CL34)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3477973.7429196686,null,null,{"$f":"IF(AA$11=\"\",0,AA35-Z35)","v":608249.84406249993},507671.72915625037,695976.68928224733,594995.16895624623,553299.16214326024,517781.14931916445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM35-CL35)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1924196.0568312444,null,null,{"$f":"IF(AA$11=\"\",0,AA36-Z36)","v":224699.9064375},300395.53749374987,413252.28856935166,352533.36462374311,327381.84843345825,305933.11127344146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM36-CL36)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA37-Z37)","v":9000},360000,-369000,369000,-369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM37-CL37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1088679.1666666698,null,null,{"$f":"IF(AA$11=\"\",0,AA38-Z38)","v":331362.49999999994},368472.91666666692,197635.41666666709,74333.333333333023,78635.416666666046,38239.583333336748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM38-CL38)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9196029.8895360529,null,null,{"$f":"IF(AA$11=\"\",0,AA39-Z39)","v":0},769270.42302399501,1435796.1597401313,1215018.8373827413,985376.04209859669,4790568.4272905886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM39-CL39)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3735438.4640113413,null,null,{"$f":"IF(AA$11=\"\",0,AA40-Z40)","v":14406.212000793603},-14406.212000793603,0,2075732.4174018055,866002.59212723374,793703.45448230207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM40-CL40)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,AA41-Z41)","v":50000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM41-CL41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA42-Z42)","v":127592592.5925926},6004728.1323876977,-39101654.846335709,-39101654.846335709,-39101654.846335649,-16292356.185973227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM42-CL42)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA43-Z43)","v":850617.28395061754},40031.520882584155,-260677.69897557236,-260677.6989755705,-260677.6989755705,-108615.70790648833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM43-CL43)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA44-Z44)","v":0},28901199.470877495,31798686.073478062,-22006755.168437362,-38693130.375918195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM44-CL44)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA45-Z45)","v":0},381382.53426301444,-381382.53426301444,322442.75313265249,-322442.75313265249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM45-CL45)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X77-SUM(X78:X88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X78:X88))","v":-269321264.71815968},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA78:AA88))","v":-87681948.386736557},-94859661.332558617,-43862860.861400038,-37498538.858655669,-37139029.904255137,31720774.62544632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM78:CM88))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I17","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X17-W17))","v":-239292158.83186382},null,null,{"$f":"IF(AA$11=\"\",0,-(AA17-Z17))","v":-84656810.907024309},-77176138.124330685,-29144126.785540462,-26638045.719570488,-20039200.285739124,-1637837.0096587539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,-(CM17-CL17))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I18","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X18-W18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X19-W19))","v":-21148110.197879404},null,null,-2516608.1167883007,-10540685.138082493,-14022576.336626589,-13257667.222234227,-14131842.13596493,33321268.751817137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X20-W20))","v":-2460995.688416481},null,null,-508529.36292394996,-722838.07014544681,-696157.73923298344,-587825.91685095429,17012.517448917031,37342.883287936449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$11=\"\",0,-(CL20-CK20))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H80","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X21-W21))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA21-Z21))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,null,"руб."]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X23-W23))","v":-6420000},null,null,{"$f":"IF(AA$11=\"\",0,-(AA23-Z23))","v":0},-6420000,0,2985000,-2985000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,-(CM23-CL23))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X90-CF!$X$127)<SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16),0,1)","v":0},null,null,null,{"$f":"X55+X77","v":213865699.14955735},null,null,{"$f":"AA55+AA77","v":64857130.018558964},-64857130.018558957,0,1.5646219253540039E-7,24568591.944963321,189297107.2045939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM55+CM77","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z92:$CV92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X53-X90","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA53-$AA90)","v":1.4901161193847656E-8},{"$f":"IF(AB$11=\"\",0,$AA53-$AA90)","v":1.4901161193847656E-8},1.4901161193847656E-8,1.4901161193847656E-8,1.4901161193847656E-8,1.4901161193847656E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA53-$AA90)","v":0},0,0,0,0,0,0,0]

{"sheet":"FinEcAn","index":24,"n_rows":280,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I49\")","v":"FinEcAn"},null,null,{"$f":"INDIRECT(\"START!K49\")","v":"Финансово-экономический анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99177)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99177)","v":0},{"$f":"SUM(T$15:T$99177)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null," ",null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":23},"*",null,{"$f":"IF(AA$11=\"\",0,3)","v":3},{"$f":"IF(OR(AB$11=\"\",AA16-0.5<0),0,5)","v":5},{"$f":"IF(OR(AC$11=\"\",AB16-0.5<0),0,AB16-0.5)","v":4.5},4,3.5,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CO$11=\"\",CN16-0.5<0),0,CN16-0.5)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ВЕС ПО ПЕРИОДАМ"},"Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,{"$f":"IF(ABS($X17-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$CV17)","v":1},null,null,{"$f":"IF(OR(AA$11=\"\",$X16=0),0,AA16/$X16)","v":0.13043478260869565},{"$f":"IF(OR(AB$11=\"\",$X16=0),0,AB16/$X16)","v":0.21739130434782608},0.19565217391304349,0.17391304347826086,0.15217391304347827,0.13043478260869565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CN$11=\"\",$X16=0),0,CN16/$X16)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$48","v":"Наиболее ликвидные активы (А1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X21+$X24+$X28+$X30-BS!$X$16)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":220285699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA22:AA$41,$I22:$I$41,$I21))","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB22:AB$41,$I22:$I$41,$I21))","v":6420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC22:AC$41,$I22:$I$41,$I21))","v":6420000.0000000037},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD22:AD$41,$I22:$I$41,$I21))","v":3435000.0000000037},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE22:AE$41,$I22:$I$41,$I21))","v":30988591.944963176},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF22:AF$41,$I22:$I$41,$I21))","v":220285699.14955723},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG22:AG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH22:AH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI22:AI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ22:AJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK22:AK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL22:AL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM22:AM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN22:AN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO22:AO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP22:AP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ22:AQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR22:AR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS22:AS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT22:AT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU22:AU$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV22:AV$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW22:AW$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX22:AX$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY22:AY$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ22:AZ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA22:BA$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB22:BB$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC22:BC$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD22:BD$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE22:BE$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF22:BF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG22:BG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH22:BH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI22:BI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ22:BJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK22:BK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL22:BL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM22:BM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN22:BN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO22:BO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP22:BP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ22:BQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR22:BR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS22:BS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT22:BT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU22:BU$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV22:BV$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW22:BW$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX22:BX$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY22:BY$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ22:BZ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA22:CA$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB22:CB$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC22:CC$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD22:CD$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE22:CE$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF22:CF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG22:CG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH22:CH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI22:CI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ22:CJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK22:CK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL22:CL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM22:CM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN22:CN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO22:CO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP22:CP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ22:CQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR22:CR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS22:CS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT22:CT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU22:CU$41,$I22:$I$41,$I21))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$49","v":"Денежные средства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X22-BS!$X$22)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z22:$CV22,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":213865699.14955723},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$22)","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,BS!AB$22)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$22)","v":3.7252902984619141E-9},{"$f":"IF(AD$11=\"\",0,BS!AD$22)","v":3.7252902984619141E-9},{"$f":"IF(AE$11=\"\",0,BS!AE$22)","v":24568591.944963176},{"$f":"IF(AF$11=\"\",0,BS!AF$22)","v":213865699.14955723},{"$f":"IF(AG$11=\"\",0,BS!AG$22)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$22)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$22)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$22)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$22)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$22)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$22)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$22)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$22)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$22)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$22)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$22)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$22)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$22)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$22)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$22)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$22)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$22)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$22)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$22)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$22)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$22)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$22)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$22)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$22)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$22)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$22)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$22)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$22)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$22)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$22)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$22)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$22)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$22)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$22)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$22)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$22)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$22)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$22)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$22)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$22)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$22)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$22)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$22)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$22)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$22)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$22)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$22)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$22)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$22)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$22)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$22)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$22)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$22)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$22)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$22)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$22)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$22)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$22)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$22)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$22)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$22)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$22)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$22)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$22)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$22)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$22)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$50","v":"Финансовые вложения"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X23-BS!$X$23)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z23:$CV23,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":6420000},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$23)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$23)","v":6420000},{"$f":"IF(AC$11=\"\",0,BS!AC$23)","v":6420000},{"$f":"IF(AD$11=\"\",0,BS!AD$23)","v":3435000},{"$f":"IF(AE$11=\"\",0,BS!AE$23)","v":6420000},{"$f":"IF(AF$11=\"\",0,BS!AF$23)","v":6420000},{"$f":"IF(AG$11=\"\",0,BS!AG$23)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$23)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$23)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$23)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$23)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$23)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$23)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$23)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$23)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$23)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$23)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$23)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$23)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$23)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$23)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$23)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$23)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$23)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$23)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$23)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$23)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$23)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$23)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$23)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$23)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$23)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$23)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$23)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$23)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$23)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$23)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$23)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$23)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$23)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$23)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$23)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$23)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$23)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$23)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$23)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$23)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$23)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$23)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$23)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$23)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$23)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$23)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$23)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$23)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$23)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$23)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$23)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$23)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$23)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$23)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$23)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$23)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$23)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$23)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$23)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$23)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$23)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$23)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$23)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$23)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$23)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$23)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$51","v":"Быстро реализуемые активы (А2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":2460995.688416481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA25:AA$41,$I25:$I$41,$I24))","v":508529.36292394996},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB25:AB$41,$I25:$I$41,$I24))","v":1231367.4330693968},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC25:AC$41,$I25:$I$41,$I24))","v":1927525.1723023802},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD25:AD$41,$I25:$I$41,$I24))","v":2515351.0891533345},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE25:AE$41,$I25:$I$41,$I24))","v":2498338.5717044175},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF25:AF$41,$I25:$I$41,$I24))","v":2460995.688416481},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG25:AG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH25:AH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI25:AI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ25:AJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK25:AK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL25:AL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM25:AM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN25:AN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO25:AO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP25:AP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ25:AQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR25:AR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS25:AS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT25:AT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU25:AU$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV25:AV$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW25:AW$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX25:AX$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY25:AY$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ25:AZ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA25:BA$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB25:BB$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC25:BC$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD25:BD$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE25:BE$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF25:BF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG25:BG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH25:BH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI25:BI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ25:BJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK25:BK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL25:BL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM25:BM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN25:BN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO25:BO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP25:BP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ25:BQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR25:BR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS25:BS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT25:BT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU25:BU$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV25:BV$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW25:BW$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX25:BX$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY25:BY$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ25:BZ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA25:CA$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB25:CB$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC25:CC$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD25:CD$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE25:CE$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF25:CF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG25:CG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH25:CH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI25:CI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ25:CJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK25:CK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL25:CL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM25:CM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN25:CN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO25:CO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP25:CP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ25:CQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR25:CR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS25:CS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT25:CT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU25:CU$41,$I25:$I$41,$I24))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$52","v":"Незавершенное производство"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X25-BS!$X$20)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z25:$CV25,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":2460995.688416481},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$20)","v":508529.36292394996},{"$f":"IF(AB$11=\"\",0,BS!AB$20)","v":1231367.4330693968},{"$f":"IF(AC$11=\"\",0,BS!AC$20)","v":1927525.1723023802},{"$f":"IF(AD$11=\"\",0,BS!AD$20)","v":2515351.0891533345},{"$f":"IF(AE$11=\"\",0,BS!AE$20)","v":2498338.5717044175},{"$f":"IF(AF$11=\"\",0,BS!AF$20)","v":2460995.688416481},{"$f":"IF(AG$11=\"\",0,BS!AG$20)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$20)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$20)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$20)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$20)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$20)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$20)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$20)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$20)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$20)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$20)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$20)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$20)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$20)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$20)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$20)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$20)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$20)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$20)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$20)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$20)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$20)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$20)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$20)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$20)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$20)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$20)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$20)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$20)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$20)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$20)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$20)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$20)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$20)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$20)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$20)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$20)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$20)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$20)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$20)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$20)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$20)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$20)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$20)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$20)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$20)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$20)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$20)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$20)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$20)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$20)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$20)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$20)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$20)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$20)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$20)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$20)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$20)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$20)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$20)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$20)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$20)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$20)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$20)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$20)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$20)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$20)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$53","v":"Дебиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X26-BS!$X$18)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z26:$CV26,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$18)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$18)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$18)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$18)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$18)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$18)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$18)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$18)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$18)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$18)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$18)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$18)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$18)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$18)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$18)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$18)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$18)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$18)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$18)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$18)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$18)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$18)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$18)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$18)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$18)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$18)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$18)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$18)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$18)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$18)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$18)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$18)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$18)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$18)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$18)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$18)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$18)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$18)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$18)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$18)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$18)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$18)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$18)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$18)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$18)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$18)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$18)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$18)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$18)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$18)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$18)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$18)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$18)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$18)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$18)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$18)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$18)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$18)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$18)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$18)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$18)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$18)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$18)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$18)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$18)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$18)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$18)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$18)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$18)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$18)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$18)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$18)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$18)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$54","v":"Авансы выданные"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X27-BS!$X$21)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z27:$CV27,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$21)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$21)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$21)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$21)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$21)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$21)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$21)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$21)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$21)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$21)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$21)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$21)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$21)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$21)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$21)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$21)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$21)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$21)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$21)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$21)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$21)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$21)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$21)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$21)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$21)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$21)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$21)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$21)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$21)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$21)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$21)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$21)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$21)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$21)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$21)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$21)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$21)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$21)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$21)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$21)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$21)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$21)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$21)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$21)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$21)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$21)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$21)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$21)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$21)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$21)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$21)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$21)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$21)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$21)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$21)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$21)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$21)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$21)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$21)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$21)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$21)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$21)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$21)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$21)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$21)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$21)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$21)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$21)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$55","v":"Медленно реализуемые активы (А3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z28:$CV28,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":21148110.197879404},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA29:AA$41,$I29:$I$41,$I28))","v":2516608.1167883007},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB29:AB$41,$I29:$I$41,$I28))","v":13057293.254870795},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC29:AC$41,$I29:$I$41,$I28))","v":27079869.591497384},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD29:AD$41,$I29:$I$41,$I28))","v":40337536.813731611},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE29:AE$41,$I29:$I$41,$I28))","v":54469378.949696541},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF29:AF$41,$I29:$I$41,$I28))","v":21148110.197879404},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG29:AG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH29:AH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI29:AI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ29:AJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK29:AK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL29:AL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM29:AM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN29:AN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO29:AO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP29:AP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ29:AQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR29:AR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS29:AS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT29:AT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU29:AU$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV29:AV$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW29:AW$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX29:AX$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY29:AY$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ29:AZ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA29:BA$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB29:BB$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC29:BC$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD29:BD$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE29:BE$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF29:BF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG29:BG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH29:BH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI29:BI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ29:BJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK29:BK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL29:BL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM29:BM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN29:BN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO29:BO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP29:BP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ29:BQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR29:BR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS29:BS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT29:BT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU29:BU$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV29:BV$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW29:BW$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX29:BX$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY29:BY$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ29:BZ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA29:CA$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB29:CB$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC29:CC$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD29:CD$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE29:CE$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF29:CF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG29:CG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH29:CH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI29:CI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ29:CJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK29:CK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL29:CL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM29:CM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN29:CN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO29:CO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP29:CP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ29:CQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR29:CR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS29:CS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT29:CT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU29:CU$41,$I29:$I$41,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I28","v":"Медленно реализуемые активы (А3)"},{"$f":"KPI!$I$56","v":"Запасы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X29-BS!$X$19)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":21148110.197879404},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$19)","v":2516608.1167883007},{"$f":"IF(AB$11=\"\",0,BS!AB$19)","v":13057293.254870795},{"$f":"IF(AC$11=\"\",0,BS!AC$19)","v":27079869.591497384},{"$f":"IF(AD$11=\"\",0,BS!AD$19)","v":40337536.813731611},{"$f":"IF(AE$11=\"\",0,BS!AE$19)","v":54469378.949696541},{"$f":"IF(AF$11=\"\",0,BS!AF$19)","v":21148110.197879404},{"$f":"IF(AG$11=\"\",0,BS!AG$19)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$19)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$19)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$19)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$19)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$19)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$19)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$19)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$19)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$19)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$19)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$19)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$19)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$19)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$19)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$19)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$19)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$19)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$19)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$19)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$19)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$19)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$19)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$19)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$19)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$19)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$19)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$19)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$19)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$19)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$19)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$19)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$19)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$19)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$19)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$19)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$19)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$19)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$19)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$19)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$19)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$19)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$19)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$19)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$19)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$19)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$19)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$19)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$19)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$19)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$19)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$19)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$19)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$19)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$19)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$19)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$19)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$19)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$19)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$19)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$19)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$19)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$19)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$19)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$19)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$19)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$19)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$57","v":"Трудно реализуемые активы (А4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z30:$CV30,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":239292158.83186382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA31:AA$41,$I31:$I$41,$I30))","v":84656810.907024309},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB31:AB$41,$I31:$I$41,$I30))","v":161832949.03135499},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC31:AC$41,$I31:$I$41,$I30))","v":190977075.81689546},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD31:AD$41,$I31:$I$41,$I30))","v":217615121.53646594},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE31:AE$41,$I31:$I$41,$I30))","v":237654321.82220507},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF31:AF$41,$I31:$I$41,$I30))","v":239292158.83186382},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG31:AG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH31:AH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI31:AI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ31:AJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK31:AK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL31:AL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM31:AM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN31:AN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO31:AO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP31:AP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ31:AQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR31:AR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS31:AS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT31:AT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU31:AU$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV31:AV$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW31:AW$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX31:AX$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY31:AY$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ31:AZ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA31:BA$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB31:BB$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC31:BC$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD31:BD$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE31:BE$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF31:BF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG31:BG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH31:BH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI31:BI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ31:BJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK31:BK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL31:BL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM31:BM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN31:BN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO31:BO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP31:BP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ31:BQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR31:BR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS31:BS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT31:BT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU31:BU$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV31:BV$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW31:BW$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX31:BX$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY31:BY$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ31:BZ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA31:CA$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB31:CB$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC31:CC$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD31:CD$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE31:CE$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF31:CF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG31:CG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH31:CH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI31:CI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ31:CJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK31:CK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL31:CL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM31:CM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN31:CN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO31:CO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP31:CP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ31:CQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR31:CR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS31:CS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT31:CT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU31:CU$41,$I31:$I$41,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I30","v":"Трудно реализуемые активы (А4)"},{"$f":"KPI!$I$58","v":"Внеоборотные активы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X31-BS!$X$17)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z31:$CV31,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":239292158.83186382},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$17)","v":84656810.907024309},{"$f":"IF(AB$11=\"\",0,BS!AB$17)","v":161832949.03135499},{"$f":"IF(AC$11=\"\",0,BS!AC$17)","v":190977075.81689546},{"$f":"IF(AD$11=\"\",0,BS!AD$17)","v":217615121.53646594},{"$f":"IF(AE$11=\"\",0,BS!AE$17)","v":237654321.82220507},{"$f":"IF(AF$11=\"\",0,BS!AF$17)","v":239292158.83186382},{"$f":"IF(AG$11=\"\",0,BS!AG$17)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$17)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$17)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$17)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$17)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$17)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$17)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$17)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$17)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$17)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$17)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$17)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$17)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$17)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$17)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$17)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$17)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$17)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$17)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$17)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$17)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$17)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$17)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$17)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$17)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$17)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$17)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$17)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$17)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$17)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$17)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$17)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$17)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$17)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$17)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$17)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$17)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$17)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$17)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$17)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$17)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$17)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$17)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$17)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$17)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$17)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$17)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$17)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$17)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$17)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$17)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$17)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$17)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$17)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$17)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$17)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$17)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$17)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$17)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$17)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$17)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$17)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$17)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$17)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$17)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$17)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$17)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$59","v":"Наиболее срочные обязательства (П1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X32+$X35+$X37+$X39-BS!$X$29)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z32:$CV32,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":34675502.72145126},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA33:AA$41,$I33:$I$41,$I32))","v":1464445.4454059342},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB33:AB$41,$I33:$I$41,$I32))","v":39270111.342399657},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC33:AC$41,$I33:$I$41,$I32))","v":82256015.10962525},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD33:AD$41,$I33:$I$41,$I32))","v":70183820.360942423},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE33:AE$41,$I33:$I$41,$I32))","v":39749062.265540302},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF33:AF$41,$I33:$I$41,$I32))","v":34675502.72145126},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG33:AG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH33:AH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI33:AI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ33:AJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK33:AK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL33:AL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM33:AM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN33:AN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO33:AO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP33:AP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ33:AQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR33:AR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS33:AS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT33:AT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU33:AU$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV33:AV$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW33:AW$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX33:AX$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY33:AY$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ33:AZ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA33:BA$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB33:BB$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC33:BC$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD33:BD$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE33:BE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF33:BF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG33:BG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH33:BH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI33:BI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ33:BJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK33:BK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL33:BL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM33:BM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN33:BN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO33:BO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP33:BP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ33:BQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR33:BR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS33:BS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT33:BT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU33:BU$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV33:BV$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW33:BW$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX33:BX$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY33:BY$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ33:BZ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA33:CA$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB33:CB$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC33:CC$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD33:CD$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE33:CE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF33:CF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG33:CG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH33:CH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI33:CI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ33:CJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK33:CK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL33:CL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM33:CM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN33:CN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO33:CO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP33:CP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ33:CQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR33:CR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS33:CS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT33:CT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU33:CU$41,$I33:$I$41,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$60","v":"Овердрафт"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X33-BS!$X$44-BS!$X$45)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z33:$CV33,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$44+BS!AA$45)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$44+BS!AB$45)","v":29282582.005140509},{"$f":"IF(AC$11=\"\",0,BS!AC$44+BS!AC$45)","v":60699885.544355556},{"$f":"IF(AD$11=\"\",0,BS!AD$44+BS!AD$45)","v":39015573.129050851},{"$f":"IF(AE$11=\"\",0,BS!AE$44+BS!AE$45)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$44+BS!AF$45)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$44+BS!AG$45)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$44+BS!AH$45)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$44+BS!AI$45)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$44+BS!AJ$45)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$44+BS!AK$45)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$44+BS!AL$45)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$44+BS!AM$45)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$44+BS!AN$45)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$44+BS!AO$45)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$44+BS!AP$45)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$44+BS!AQ$45)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$44+BS!AR$45)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$44+BS!AS$45)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$44+BS!AT$45)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$44+BS!AU$45)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$44+BS!AV$45)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$44+BS!AW$45)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$44+BS!AX$45)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$44+BS!AY$45)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$44+BS!AZ$45)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$44+BS!BA$45)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$44+BS!BB$45)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$44+BS!BC$45)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$44+BS!BD$45)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$44+BS!BE$45)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$44+BS!BF$45)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$44+BS!BG$45)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$44+BS!BH$45)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$44+BS!BI$45)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$44+BS!BJ$45)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$44+BS!BK$45)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$44+BS!BL$45)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$44+BS!BM$45)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$44+BS!BN$45)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$44+BS!BO$45)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$44+BS!BP$45)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$44+BS!BQ$45)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$44+BS!BR$45)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$44+BS!BS$45)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$44+BS!BT$45)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$44+BS!BU$45)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$44+BS!BV$45)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$44+BS!BW$45)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$44+BS!BX$45)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$44+BS!BY$45)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$44+BS!BZ$45)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$44+BS!CA$45)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$44+BS!CB$45)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$44+BS!CC$45)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$44+BS!CD$45)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$44+BS!CE$45)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$44+BS!CF$45)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$44+BS!CG$45)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$44+BS!CH$45)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$44+BS!CI$45)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$44+BS!CJ$45)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$44+BS!CK$45)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$44+BS!CL$45)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$44+BS!CM$45)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$44+BS!CN$45)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$44+BS!CO$45)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$44+BS!CP$45)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$44+BS!CQ$45)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$44+BS!CR$45)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$44+BS!CS$45)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$44+BS!CT$45)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$44+BS!CU$45)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$61","v":"Кредиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X34-BS!$X$31-BS!$X$32)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z34:$CV34,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":34675502.72145126},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$31+BS!AA$32)","v":1464445.4454059342},{"$f":"IF(AB$11=\"\",0,BS!AB$31+BS!AB$32)","v":9987529.337259151},{"$f":"IF(AC$11=\"\",0,BS!AC$31+BS!AC$32)","v":21556129.565269701},{"$f":"IF(AD$11=\"\",0,BS!AD$31+BS!AD$32)","v":31168247.23189158},{"$f":"IF(AE$11=\"\",0,BS!AE$31+BS!AE$32)","v":39749062.265540302},{"$f":"IF(AF$11=\"\",0,BS!AF$31+BS!AF$32)","v":34675502.72145126},{"$f":"IF(AG$11=\"\",0,BS!AG$31+BS!AG$32)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$31+BS!AH$32)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$31+BS!AI$32)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$31+BS!AJ$32)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$31+BS!AK$32)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$31+BS!AL$32)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$31+BS!AM$32)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$31+BS!AN$32)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$31+BS!AO$32)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$31+BS!AP$32)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$31+BS!AQ$32)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$31+BS!AR$32)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$31+BS!AS$32)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$31+BS!AT$32)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$31+BS!AU$32)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$31+BS!AV$32)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$31+BS!AW$32)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$31+BS!AX$32)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$31+BS!AY$32)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$31+BS!AZ$32)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$31+BS!BA$32)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$31+BS!BB$32)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$31+BS!BC$32)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$31+BS!BD$32)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$31+BS!BE$32)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$31+BS!BF$32)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$31+BS!BG$32)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$31+BS!BH$32)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$31+BS!BI$32)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$31+BS!BJ$32)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$31+BS!BK$32)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$31+BS!BL$32)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$31+BS!BM$32)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$31+BS!BN$32)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$31+BS!BO$32)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$31+BS!BP$32)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$31+BS!BQ$32)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$31+BS!BR$32)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$31+BS!BS$32)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$31+BS!BT$32)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$31+BS!BU$32)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$31+BS!BV$32)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$31+BS!BW$32)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$31+BS!BX$32)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$31+BS!BY$32)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$31+BS!BZ$32)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$31+BS!CA$32)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$31+BS!CB$32)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$31+BS!CC$32)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$31+BS!CD$32)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$31+BS!CE$32)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$31+BS!CF$32)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$31+BS!CG$32)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$31+BS!CH$32)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$31+BS!CI$32)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$31+BS!CJ$32)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$31+BS!CK$32)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$31+BS!CL$32)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$31+BS!CM$32)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$31+BS!CN$32)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$31+BS!CO$32)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$31+BS!CP$32)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$31+BS!CQ$32)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$31+BS!CR$32)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$31+BS!CS$32)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$31+BS!CT$32)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$31+BS!CU$32)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$62","v":"Краткосрочные обязательства (П2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CV35,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":28190109.312993392},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA36:AA$41,$I36:$I$41,$I35))","v":1434953.3181601192},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB36:AB$41,$I36:$I$41,$I35))","v":4929708.8260258995},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC36:AC$41,$I36:$I$41,$I35))","v":9246312.8247051947},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD36:AD$41,$I36:$I$41,$I35))","v":15612383.007479593},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE36:AE$41,$I36:$I$41,$I35))","v":19459505.055062331},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF36:AF$41,$I36:$I$41,$I35))","v":28190109.312993392},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG36:AG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH36:AH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI36:AI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ36:AJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK36:AK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL36:AL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM36:AM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN36:AN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO36:AO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP36:AP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ36:AQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR36:AR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS36:AS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT36:AT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU36:AU$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV36:AV$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW36:AW$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX36:AX$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY36:AY$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ36:AZ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA36:BA$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB36:BB$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC36:BC$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD36:BD$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE36:BE$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF36:BF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG36:BG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH36:BH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI36:BI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ36:BJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK36:BK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL36:BL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM36:BM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN36:BN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO36:BO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP36:BP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ36:BQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR36:BR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS36:BS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT36:BT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU36:BU$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV36:BV$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW36:BW$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX36:BX$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY36:BY$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ36:BZ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA36:CA$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB36:CB$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC36:CC$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD36:CD$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE36:CE$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF36:CF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG36:CG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH36:CH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI36:CI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ36:CJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK36:CK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL36:CL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM36:CM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN36:CN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO36:CO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP36:CP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ36:CQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR36:CR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS36:CS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT36:CT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU36:CU$41,$I36:$I$41,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I35","v":"Краткосрочные обязательства (П2)"},{"$f":"KPI!$I$63","v":"Прочие краткосрочные обязательства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X36-SUM(BS!$X$33:$X$40))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z36:$CV36,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":28190109.312993392},null,null,{"$f":"IF(AA$11=\"\",0,SUM(BS!AA$33:AA$40))","v":1434953.3181601192},{"$f":"IF(AB$11=\"\",0,SUM(BS!AB$33:AB$40))","v":4929708.8260258995},{"$f":"IF(AC$11=\"\",0,SUM(BS!AC$33:AC$40))","v":9246312.8247051947},{"$f":"IF(AD$11=\"\",0,SUM(BS!AD$33:AD$40))","v":15612383.007479593},{"$f":"IF(AE$11=\"\",0,SUM(BS!AE$33:AE$40))","v":19459505.055062331},{"$f":"IF(AF$11=\"\",0,SUM(BS!AF$33:AF$40))","v":28190109.312993392},{"$f":"IF(AG$11=\"\",0,SUM(BS!AG$33:AG$40))","v":0},{"$f":"IF(AH$11=\"\",0,SUM(BS!AH$33:AH$40))","v":0},{"$f":"IF(AI$11=\"\",0,SUM(BS!AI$33:AI$40))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM(BS!AJ$33:AJ$40))","v":0},{"$f":"IF(AK$11=\"\",0,SUM(BS!AK$33:AK$40))","v":0},{"$f":"IF(AL$11=\"\",0,SUM(BS!AL$33:AL$40))","v":0},{"$f":"IF(AM$11=\"\",0,SUM(BS!AM$33:AM$40))","v":0},{"$f":"IF(AN$11=\"\",0,SUM(BS!AN$33:AN$40))","v":0},{"$f":"IF(AO$11=\"\",0,SUM(BS!AO$33:AO$40))","v":0},{"$f":"IF(AP$11=\"\",0,SUM(BS!AP$33:AP$40))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM(BS!AQ$33:AQ$40))","v":0},{"$f":"IF(AR$11=\"\",0,SUM(BS!AR$33:AR$40))","v":0},{"$f":"IF(AS$11=\"\",0,SUM(BS!AS$33:AS$40))","v":0},{"$f":"IF(AT$11=\"\",0,SUM(BS!AT$33:AT$40))","v":0},{"$f":"IF(AU$11=\"\",0,SUM(BS!AU$33:AU$40))","v":0},{"$f":"IF(AV$11=\"\",0,SUM(BS!AV$33:AV$40))","v":0},{"$f":"IF(AW$11=\"\",0,SUM(BS!AW$33:AW$40))","v":0},{"$f":"IF(AX$11=\"\",0,SUM(BS!AX$33:AX$40))","v":0},{"$f":"IF(AY$11=\"\",0,SUM(BS!AY$33:AY$40))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM(BS!AZ$33:AZ$40))","v":0},{"$f":"IF(BA$11=\"\",0,SUM(BS!BA$33:BA$40))","v":0},{"$f":"IF(BB$11=\"\",0,SUM(BS!BB$33:BB$40))","v":0},{"$f":"IF(BC$11=\"\",0,SUM(BS!BC$33:BC$40))","v":0},{"$f":"IF(BD$11=\"\",0,SUM(BS!BD$33:BD$40))","v":0},{"$f":"IF(BE$11=\"\",0,SUM(BS!BE$33:BE$40))","v":0},{"$f":"IF(BF$11=\"\",0,SUM(BS!BF$33:BF$40))","v":0},{"$f":"IF(BG$11=\"\",0,SUM(BS!BG$33:BG$40))","v":0},{"$f":"IF(BH$11=\"\",0,SUM(BS!BH$33:BH$40))","v":0},{"$f":"IF(BI$11=\"\",0,SUM(BS!BI$33:BI$40))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM(BS!BJ$33:BJ$40))","v":0},{"$f":"IF(BK$11=\"\",0,SUM(BS!BK$33:BK$40))","v":0},{"$f":"IF(BL$11=\"\",0,SUM(BS!BL$33:BL$40))","v":0},{"$f":"IF(BM$11=\"\",0,SUM(BS!BM$33:BM$40))","v":0},{"$f":"IF(BN$11=\"\",0,SUM(BS!BN$33:BN$40))","v":0},{"$f":"IF(BO$11=\"\",0,SUM(BS!BO$33:BO$40))","v":0},{"$f":"IF(BP$11=\"\",0,SUM(BS!BP$33:BP$40))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM(BS!BQ$33:BQ$40))","v":0},{"$f":"IF(BR$11=\"\",0,SUM(BS!BR$33:BR$40))","v":0},{"$f":"IF(BS$11=\"\",0,SUM(BS!BS$33:BS$40))","v":0},{"$f":"IF(BT$11=\"\",0,SUM(BS!BT$33:BT$40))","v":0},{"$f":"IF(BU$11=\"\",0,SUM(BS!BU$33:BU$40))","v":0},{"$f":"IF(BV$11=\"\",0,SUM(BS!BV$33:BV$40))","v":0},{"$f":"IF(BW$11=\"\",0,SUM(BS!BW$33:BW$40))","v":0},{"$f":"IF(BX$11=\"\",0,SUM(BS!BX$33:BX$40))","v":0},{"$f":"IF(BY$11=\"\",0,SUM(BS!BY$33:BY$40))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM(BS!BZ$33:BZ$40))","v":0},{"$f":"IF(CA$11=\"\",0,SUM(BS!CA$33:CA$40))","v":0},{"$f":"IF(CB$11=\"\",0,SUM(BS!CB$33:CB$40))","v":0},{"$f":"IF(CC$11=\"\",0,SUM(BS!CC$33:CC$40))","v":0},{"$f":"IF(CD$11=\"\",0,SUM(BS!CD$33:CD$40))","v":0},{"$f":"IF(CE$11=\"\",0,SUM(BS!CE$33:CE$40))","v":0},{"$f":"IF(CF$11=\"\",0,SUM(BS!CF$33:CF$40))","v":0},{"$f":"IF(CG$11=\"\",0,SUM(BS!CG$33:CG$40))","v":0},{"$f":"IF(CH$11=\"\",0,SUM(BS!CH$33:CH$40))","v":0},{"$f":"IF(CI$11=\"\",0,SUM(BS!CI$33:CI$40))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM(BS!CJ$33:CJ$40))","v":0},{"$f":"IF(CK$11=\"\",0,SUM(BS!CK$33:CK$40))","v":0},{"$f":"IF(CL$11=\"\",0,SUM(BS!CL$33:CL$40))","v":0},{"$f":"IF(CM$11=\"\",0,SUM(BS!CM$33:CM$40))","v":0},{"$f":"IF(CN$11=\"\",0,SUM(BS!CN$33:CN$40))","v":0},{"$f":"IF(CO$11=\"\",0,SUM(BS!CO$33:CO$40))","v":0},{"$f":"IF(CP$11=\"\",0,SUM(BS!CP$33:CP$40))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM(BS!CQ$33:CQ$40))","v":0},{"$f":"IF(CR$11=\"\",0,SUM(BS!CR$33:CR$40))","v":0},{"$f":"IF(CS$11=\"\",0,SUM(BS!CS$33:CS$40))","v":0},{"$f":"IF(CT$11=\"\",0,SUM(BS!CT$33:CT$40))","v":0},{"$f":"IF(CU$11=\"\",0,SUM(BS!CU$33:CU$40))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$64","v":"Долгосрочные обязательства (П3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CV37,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA38:AA$41,$I38:$I$41,$I37))","v":128443209.87654321},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB38:AB$41,$I38:$I$41,$I37))","v":134487969.5298135},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC38:AC$41,$I38:$I$41,$I37))","v":95125636.984502211},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD38:AD$41,$I38:$I$41,$I37))","v":55763304.439190939},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE38:AE$41,$I38:$I$41,$I37))","v":16400971.893879715},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF38:AF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG38:AG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH38:AH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI38:AI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ38:AJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK38:AK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL38:AL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM38:AM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN38:AN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO38:AO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP38:AP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ38:AQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR38:AR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS38:AS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT38:AT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU38:AU$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV38:AV$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW38:AW$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX38:AX$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY38:AY$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ38:AZ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA38:BA$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB38:BB$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC38:BC$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD38:BD$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE38:BE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF38:BF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG38:BG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH38:BH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI38:BI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ38:BJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK38:BK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL38:BL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM38:BM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN38:BN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO38:BO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP38:BP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ38:BQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR38:BR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS38:BS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT38:BT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU38:BU$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV38:BV$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW38:BW$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX38:BX$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY38:BY$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ38:BZ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA38:CA$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB38:CB$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC38:CC$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD38:CD$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE38:CE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF38:CF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG38:CG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH38:CH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI38:CI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ38:CJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK38:CK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL38:CL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM38:CM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN38:CN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO38:CO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP38:CP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ38:CQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR38:CR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS38:CS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT38:CT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU38:CU$41,$I38:$I$41,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I37","v":"Долгосрочные обязательства (П3)"},{"$f":"KPI!$I$65","v":"Долгосрочные кредиты"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X38-BS!$X$42-BS!$X$43)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z38:$CV38,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$42+BS!AA$43)","v":128443209.87654321},{"$f":"IF(AB$11=\"\",0,BS!AB$42+BS!AB$43)","v":134487969.5298135},{"$f":"IF(AC$11=\"\",0,BS!AC$42+BS!AC$43)","v":95125636.984502211},{"$f":"IF(AD$11=\"\",0,BS!AD$42+BS!AD$43)","v":55763304.439190939},{"$f":"IF(AE$11=\"\",0,BS!AE$42+BS!AE$43)","v":16400971.893879715},{"$f":"IF(AF$11=\"\",0,BS!AF$42+BS!AF$43)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$42+BS!AG$43)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$42+BS!AH$43)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$42+BS!AI$43)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$42+BS!AJ$43)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$42+BS!AK$43)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$42+BS!AL$43)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$42+BS!AM$43)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$42+BS!AN$43)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$42+BS!AO$43)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$42+BS!AP$43)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$42+BS!AQ$43)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$42+BS!AR$43)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$42+BS!AS$43)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$42+BS!AT$43)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$42+BS!AU$43)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$42+BS!AV$43)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$42+BS!AW$43)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$42+BS!AX$43)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$42+BS!AY$43)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$42+BS!AZ$43)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$42+BS!BA$43)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$42+BS!BB$43)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$42+BS!BC$43)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$42+BS!BD$43)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$42+BS!BE$43)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$42+BS!BF$43)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$42+BS!BG$43)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$42+BS!BH$43)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$42+BS!BI$43)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$42+BS!BJ$43)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$42+BS!BK$43)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$42+BS!BL$43)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$42+BS!BM$43)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$42+BS!BN$43)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$42+BS!BO$43)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$42+BS!BP$43)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$42+BS!BQ$43)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$42+BS!BR$43)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$42+BS!BS$43)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$42+BS!BT$43)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$42+BS!BU$43)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$42+BS!BV$43)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$42+BS!BW$43)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$42+BS!BX$43)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$42+BS!BY$43)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$42+BS!BZ$43)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$42+BS!CA$43)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$42+BS!CB$43)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$42+BS!CC$43)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$42+BS!CD$43)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$42+BS!CE$43)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$42+BS!CF$43)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$42+BS!CG$43)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$42+BS!CH$43)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$42+BS!CI$43)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$42+BS!CJ$43)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$42+BS!CK$43)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$42+BS!CL$43)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$42+BS!CM$43)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$42+BS!CN$43)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$42+BS!CO$43)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$42+BS!CP$43)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$42+BS!CQ$43)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$42+BS!CR$43)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$42+BS!CS$43)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$42+BS!CT$43)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$42+BS!CU$43)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$66","v":"Постоянные пассивы (П4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":420321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA40:AA$41,$I40:$I$41,$I39))","v":21196469.765186246},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB40:AB$41,$I40:$I$41,$I39))","v":3853820.0210561082},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC40:AC$41,$I40:$I$41,$I39))","v":39776505.661862478},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD40:AD$41,$I40:$I$41,$I39))","v":122343501.63173801},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE40:AE$41,$I40:$I$41,$I39))","v":250001092.07408705},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF40:AF$41,$I40:$I$41,$I39))","v":420321351.83327234},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG40:AG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH40:AH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI40:AI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ40:AJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK40:AK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL40:AL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM40:AM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN40:AN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO40:AO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP40:AP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ40:AQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR40:AR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS40:AS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT40:AT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU40:AU$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV40:AV$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW40:AW$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX40:AX$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY40:AY$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ40:AZ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA40:BA$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB40:BB$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC40:BC$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD40:BD$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE40:BE$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF40:BF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG40:BG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH40:BH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI40:BI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ40:BJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK40:BK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL40:BL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM40:BM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN40:BN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO40:BO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP40:BP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ40:BQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR40:BR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS40:BS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT40:BT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU40:BU$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV40:BV$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW40:BW$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX40:BX$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY40:BY$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ40:BZ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA40:CA$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB40:CB$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC40:CC$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD40:CD$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE40:CE$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF40:CF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG40:CG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH40:CH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI40:CI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ40:CJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK40:CK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL40:CL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM40:CM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN40:CN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO40:CO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP40:CP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ40:CQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR40:CR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS40:CS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT40:CT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU40:CU$41,$I40:$I$41,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I39","v":"Постоянные пассивы (П4)"},{"$f":"KPI!$I$67","v":"Собственный капитал"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X40-BS!$X$30-BS!$X$41)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":420321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$30+BS!AA$41)","v":21196469.765186246},{"$f":"IF(AB$11=\"\",0,BS!AB$30+BS!AB$41)","v":3853820.0210561082},{"$f":"IF(AC$11=\"\",0,BS!AC$30+BS!AC$41)","v":39776505.661862478},{"$f":"IF(AD$11=\"\",0,BS!AD$30+BS!AD$41)","v":122343501.63173801},{"$f":"IF(AE$11=\"\",0,BS!AE$30+BS!AE$41)","v":250001092.07408705},{"$f":"IF(AF$11=\"\",0,BS!AF$30+BS!AF$41)","v":420321351.83327234},{"$f":"IF(AG$11=\"\",0,BS!AG$30+BS!AG$41)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$30+BS!AH$41)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$30+BS!AI$41)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$30+BS!AJ$41)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$30+BS!AK$41)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$30+BS!AL$41)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$30+BS!AM$41)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$30+BS!AN$41)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$30+BS!AO$41)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$30+BS!AP$41)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$30+BS!AQ$41)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$30+BS!AR$41)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$30+BS!AS$41)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$30+BS!AT$41)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$30+BS!AU$41)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$30+BS!AV$41)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$30+BS!AW$41)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$30+BS!AX$41)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$30+BS!AY$41)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$30+BS!AZ$41)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$30+BS!BA$41)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$30+BS!BB$41)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$30+BS!BC$41)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$30+BS!BD$41)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$30+BS!BE$41)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$30+BS!BF$41)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$30+BS!BG$41)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$30+BS!BH$41)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$30+BS!BI$41)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$30+BS!BJ$41)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$30+BS!BK$41)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$30+BS!BL$41)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$30+BS!BM$41)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$30+BS!BN$41)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$30+BS!BO$41)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$30+BS!BP$41)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$30+BS!BQ$41)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$30+BS!BR$41)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$30+BS!BS$41)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$30+BS!BT$41)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$30+BS!BU$41)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$30+BS!BV$41)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$30+BS!BW$41)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$30+BS!BX$41)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$30+BS!BY$41)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$30+BS!BZ$41)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$30+BS!CA$41)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$30+BS!CB$41)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$30+BS!CC$41)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$30+BS!CD$41)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$30+BS!CE$41)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$30+BS!CF$41)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$30+BS!CG$41)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$30+BS!CH$41)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$30+BS!CI$41)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$30+BS!CJ$41)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$30+BS!CK$41)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$30+BS!CL$41)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$30+BS!CM$41)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$30+BS!CN$41)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$30+BS!CO$41)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$30+BS!CP$41)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$30+BS!CQ$41)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$30+BS!CR$41)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$30+BS!CS$41)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$30+BS!CT$41)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$30+BS!CU$41)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z43:$CV43)","v":6.3152173913043477},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AA47:AA$53))","v":7},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AB47:AB$53))","v":5.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AC47:AC$53))","v":5.5},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AD47:AD$53))","v":5.5},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AE47:AE$53))","v":7},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AF47:AF$53))","v":8.5},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AG47:AG$53))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AH47:AH$53))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AI47:AI$53))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AJ47:AJ$53))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AK47:AK$53))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AL47:AL$53))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AM47:AM$53))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AN47:AN$53))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AO47:AO$53))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AP47:AP$53))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AQ47:AQ$53))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AR47:AR$53))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AS47:AS$53))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AT47:AT$53))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AU47:AU$53))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AV47:AV$53))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AW47:AW$53))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AX47:AX$53))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AY47:AY$53))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AZ47:AZ$53))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BA47:BA$53))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BB47:BB$53))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BC47:BC$53))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BD47:BD$53))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BE47:BE$53))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BF47:BF$53))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BG47:BG$53))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BH47:BH$53))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BI47:BI$53))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BJ47:BJ$53))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BK47:BK$53))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BL47:BL$53))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BM47:BM$53))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BN47:BN$53))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BO47:BO$53))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BP47:BP$53))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BQ47:BQ$53))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BR47:BR$53))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BS47:BS$53))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BT47:BT$53))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BU47:BU$53))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BV47:BV$53))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BW47:BW$53))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BX47:BX$53))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BY47:BY$53))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BZ47:BZ$53))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CA47:CA$53))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CB47:CB$53))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CC47:CC$53))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CD47:CD$53))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CE47:CE$53))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CF47:CF$53))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CG47:CG$53))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CH47:CH$53))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CI47:CI$53))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CJ47:CJ$53))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CK47:CK$53))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CL47:CL$53))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CM47:CM$53))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CN47:CN$53))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CO47:CO$53))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CP47:CP$53))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CQ47:CQ$53))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CR47:CR$53))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CS47:CS$53))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CT47:CT$53))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CU47:CU$53))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Оценки критерия"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z48:$CV48)","v":6.304347826086957},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21>=AA$32,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$21>=AB$32,$Q$45,$Q$46))","v":5},5,5,5,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$21>=CN$32,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z49:$CV49)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$24>=AA$35,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$24>=AB$35,$Q$45,$Q$46))","v":5},5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$24>=CN$35,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z50:$CV50)","v":6.4130434782608692},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$28>=AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$28>=AB$37,$Q$45,$Q$46))","v":5},5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$28>=CN$37,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z51:$CV51)","v":8.5869565217391308},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$30>=AA$39,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$30>=AB$39,$Q$45,$Q$46))","v":10},10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$30>=CN$39,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I50","v":"Расчет оценок критериев по периодам"},"А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q48:Q51)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z52:$CV52)","v":6.4130434782608692},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21+AA$24+AA$28>=AA$32+AA$35+AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$21+AB$24+AB$28>=AB$32+AB$35+AB$37,$Q$45,$Q$46))","v":5},5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$21+CN$24+CN$28>=CN$32+CN$35+CN$37,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q62*X62+$Q70*X70+$Q78*X78+$Q86*X86+$Q94*X94))","v":5.2684782608695659},null,null,{"$f":"IF(AA$11=\"\",0,($Q62*AA62+$Q70*AA70+$Q78*AA78+$Q86*AA86+$Q94*AA94))","v":7.8},{"$f":"IF(AB$11=\"\",0,($Q62*AB62+$Q70*AB70+$Q78*AB78+$Q86*AB86+$Q94*AB94))","v":3.6500000000000004},{"$f":"IF(AC$11=\"\",0,($Q62*AC62+$Q70*AC70+$Q78*AC78+$Q86*AC86+$Q94*AC94))","v":2.9000000000000004},2.8,7.65,9.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q62*CN62+$Q70*CN70+$Q78*CN78+$Q86*CN86+$Q94*CN94))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$29","v":"Коэффициент текущей ликвидности (L1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z56:$CV56)","v":4.0573379937366463},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24+AA$28)/(AA$32+AA$35)))","v":23.412532401986983},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24+AB$28)/(AB$32+AB$35)))","v":0.46852364125077511},0.38717479176295239,0.53950974618442815,1.4855334869039845,3.8796218972976972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21+CN$24+CN$28)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0.6,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z62:$CV62)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA56>=$J61,$Q61,IF(AA56>=$J60,$Q60,IF(AA56>=$J59,$Q59,$Q58))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB56>=$J61,$Q61,IF(AB56>=$J60,$Q60,IF(AB56>=$J59,$Q59,$Q58))))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC56>=$J61,$Q61,IF(AC56>=$J60,$Q60,IF(AC56>=$J59,$Q59,$Q58))))","v":2},2,8,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN56>=$J61,$Q61,IF(CN56>=$J60,$Q60,IF(CN56>=$J59,$Q59,$Q58))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H63","v":0},"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z70:$CV70)","v":5.6521739130434785},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA64>=$J69,$Q69,IF(AA64>=$J68,$Q68,IF(AA64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB64>=$J69,$Q69,IF(AB64>=$J68,$Q68,IF(AB64>=$J67,$Q67,$Q66))))","v":5},{"$f":"IF(AC$11=\"\",0,IF(AC64>=$J69,$Q69,IF(AC64>=$J68,$Q68,IF(AC64>=$J67,$Q67,$Q66))))","v":2},{"$f":"IF(AD$11=\"\",0,IF(AD64>=$J69,$Q69,IF(AD64>=$J68,$Q68,IF(AD64>=$J67,$Q67,$Q66))))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE64>=$J69,$Q69,IF(AE64>=$J68,$Q68,IF(AE64>=$J67,$Q67,$Q66))))","v":8},{"$f":"IF(AF$11=\"\",0,IF(AF64>=$J69,$Q69,IF(AF64>=$J68,$Q68,IF(AF64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AG$11=\"\",0,IF(AG64>=$J69,$Q69,IF(AG64>=$J68,$Q68,IF(AG64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH64>=$J69,$Q69,IF(AH64>=$J68,$Q68,IF(AH64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI64>=$J69,$Q69,IF(AI64>=$J68,$Q68,IF(AI64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ64>=$J69,$Q69,IF(AJ64>=$J68,$Q68,IF(AJ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK64>=$J69,$Q69,IF(AK64>=$J68,$Q68,IF(AK64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL64>=$J69,$Q69,IF(AL64>=$J68,$Q68,IF(AL64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM64>=$J69,$Q69,IF(AM64>=$J68,$Q68,IF(AM64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN64>=$J69,$Q69,IF(AN64>=$J68,$Q68,IF(AN64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO64>=$J69,$Q69,IF(AO64>=$J68,$Q68,IF(AO64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP64>=$J69,$Q69,IF(AP64>=$J68,$Q68,IF(AP64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ64>=$J69,$Q69,IF(AQ64>=$J68,$Q68,IF(AQ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR64>=$J69,$Q69,IF(AR64>=$J68,$Q68,IF(AR64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS64>=$J69,$Q69,IF(AS64>=$J68,$Q68,IF(AS64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT64>=$J69,$Q69,IF(AT64>=$J68,$Q68,IF(AT64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU64>=$J69,$Q69,IF(AU64>=$J68,$Q68,IF(AU64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV64>=$J69,$Q69,IF(AV64>=$J68,$Q68,IF(AV64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW64>=$J69,$Q69,IF(AW64>=$J68,$Q68,IF(AW64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX64>=$J69,$Q69,IF(AX64>=$J68,$Q68,IF(AX64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY64>=$J69,$Q69,IF(AY64>=$J68,$Q68,IF(AY64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ64>=$J69,$Q69,IF(AZ64>=$J68,$Q68,IF(AZ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA64>=$J69,$Q69,IF(BA64>=$J68,$Q68,IF(BA64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB64>=$J69,$Q69,IF(BB64>=$J68,$Q68,IF(BB64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC64>=$J69,$Q69,IF(BC64>=$J68,$Q68,IF(BC64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD64>=$J69,$Q69,IF(BD64>=$J68,$Q68,IF(BD64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE64>=$J69,$Q69,IF(BE64>=$J68,$Q68,IF(BE64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF64>=$J69,$Q69,IF(BF64>=$J68,$Q68,IF(BF64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG64>=$J69,$Q69,IF(BG64>=$J68,$Q68,IF(BG64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH64>=$J69,$Q69,IF(BH64>=$J68,$Q68,IF(BH64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI64>=$J69,$Q69,IF(BI64>=$J68,$Q68,IF(BI64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ64>=$J69,$Q69,IF(BJ64>=$J68,$Q68,IF(BJ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK64>=$J69,$Q69,IF(BK64>=$J68,$Q68,IF(BK64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL64>=$J69,$Q69,IF(BL64>=$J68,$Q68,IF(BL64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM64>=$J69,$Q69,IF(BM64>=$J68,$Q68,IF(BM64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN64>=$J69,$Q69,IF(BN64>=$J68,$Q68,IF(BN64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO64>=$J69,$Q69,IF(BO64>=$J68,$Q68,IF(BO64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP64>=$J69,$Q69,IF(BP64>=$J68,$Q68,IF(BP64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ64>=$J69,$Q69,IF(BQ64>=$J68,$Q68,IF(BQ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR64>=$J69,$Q69,IF(BR64>=$J68,$Q68,IF(BR64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS64>=$J69,$Q69,IF(BS64>=$J68,$Q68,IF(BS64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT64>=$J69,$Q69,IF(BT64>=$J68,$Q68,IF(BT64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU64>=$J69,$Q69,IF(BU64>=$J68,$Q68,IF(BU64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV64>=$J69,$Q69,IF(BV64>=$J68,$Q68,IF(BV64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW64>=$J69,$Q69,IF(BW64>=$J68,$Q68,IF(BW64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX64>=$J69,$Q69,IF(BX64>=$J68,$Q68,IF(BX64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY64>=$J69,$Q69,IF(BY64>=$J68,$Q68,IF(BY64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ64>=$J69,$Q69,IF(BZ64>=$J68,$Q68,IF(BZ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA64>=$J69,$Q69,IF(CA64>=$J68,$Q68,IF(CA64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB64>=$J69,$Q69,IF(CB64>=$J68,$Q68,IF(CB64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC64>=$J69,$Q69,IF(CC64>=$J68,$Q68,IF(CC64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD64>=$J69,$Q69,IF(CD64>=$J68,$Q68,IF(CD64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE64>=$J69,$Q69,IF(CE64>=$J68,$Q68,IF(CE64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF64>=$J69,$Q69,IF(CF64>=$J68,$Q68,IF(CF64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG64>=$J69,$Q69,IF(CG64>=$J68,$Q68,IF(CG64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH64>=$J69,$Q69,IF(CH64>=$J68,$Q68,IF(CH64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI64>=$J69,$Q69,IF(CI64>=$J68,$Q68,IF(CI64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ64>=$J69,$Q69,IF(CJ64>=$J68,$Q68,IF(CJ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK64>=$J69,$Q69,IF(CK64>=$J68,$Q68,IF(CK64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL64>=$J69,$Q69,IF(CL64>=$J68,$Q68,IF(CL64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM64>=$J69,$Q69,IF(CM64>=$J68,$Q68,IF(CM64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN64>=$J69,$Q69,IF(CN64>=$J68,$Q68,IF(CN64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO64>=$J69,$Q69,IF(CO64>=$J68,$Q68,IF(CO64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP64>=$J69,$Q69,IF(CP64>=$J68,$Q68,IF(CP64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ64>=$J69,$Q69,IF(CQ64>=$J68,$Q68,IF(CQ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR64>=$J69,$Q69,IF(CR64>=$J68,$Q68,IF(CR64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS64>=$J69,$Q69,IF(CS64>=$J68,$Q68,IF(CS64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT64>=$J69,$Q69,IF(CT64>=$J68,$Q68,IF(CT64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU64>=$J69,$Q69,IF(CU64>=$J68,$Q68,IF(CU64>=$J67,$Q67,$Q66))))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"KPI!$I$31","v":"Коэффициент абсолютной ликвидности (L3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z72:$CV72)","v":3.5066812861711161},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21)/(AA$32+AA$35)))","v":22.36916523299794},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21)/(AB$32+AB$35)))","v":0.14524945973843961},7.0162149367473142E-2,4.0036736651965686E-2,0.52338020234751004,3.5040730857572919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H71","v":0},"Расчет оценок критерия (L3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z78:$CV78)","v":6.5434782608695663},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA72>=$J77,$Q77,IF(AA72>=$J76,$Q76,IF(AA72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB72>=$J77,$Q77,IF(AB72>=$J76,$Q76,IF(AB72>=$J75,$Q75,$Q74))))","v":5},{"$f":"IF(AC$11=\"\",0,IF(AC72>=$J77,$Q77,IF(AC72>=$J76,$Q76,IF(AC72>=$J75,$Q75,$Q74))))","v":5},{"$f":"IF(AD$11=\"\",0,IF(AD72>=$J77,$Q77,IF(AD72>=$J76,$Q76,IF(AD72>=$J75,$Q75,$Q74))))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE72>=$J77,$Q77,IF(AE72>=$J76,$Q76,IF(AE72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF72>=$J77,$Q77,IF(AF72>=$J76,$Q76,IF(AF72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AG$11=\"\",0,IF(AG72>=$J77,$Q77,IF(AG72>=$J76,$Q76,IF(AG72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH72>=$J77,$Q77,IF(AH72>=$J76,$Q76,IF(AH72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI72>=$J77,$Q77,IF(AI72>=$J76,$Q76,IF(AI72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ72>=$J77,$Q77,IF(AJ72>=$J76,$Q76,IF(AJ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK72>=$J77,$Q77,IF(AK72>=$J76,$Q76,IF(AK72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL72>=$J77,$Q77,IF(AL72>=$J76,$Q76,IF(AL72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM72>=$J77,$Q77,IF(AM72>=$J76,$Q76,IF(AM72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN72>=$J77,$Q77,IF(AN72>=$J76,$Q76,IF(AN72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO72>=$J77,$Q77,IF(AO72>=$J76,$Q76,IF(AO72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP72>=$J77,$Q77,IF(AP72>=$J76,$Q76,IF(AP72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ72>=$J77,$Q77,IF(AQ72>=$J76,$Q76,IF(AQ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR72>=$J77,$Q77,IF(AR72>=$J76,$Q76,IF(AR72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS72>=$J77,$Q77,IF(AS72>=$J76,$Q76,IF(AS72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT72>=$J77,$Q77,IF(AT72>=$J76,$Q76,IF(AT72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU72>=$J77,$Q77,IF(AU72>=$J76,$Q76,IF(AU72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV72>=$J77,$Q77,IF(AV72>=$J76,$Q76,IF(AV72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW72>=$J77,$Q77,IF(AW72>=$J76,$Q76,IF(AW72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX72>=$J77,$Q77,IF(AX72>=$J76,$Q76,IF(AX72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY72>=$J77,$Q77,IF(AY72>=$J76,$Q76,IF(AY72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ72>=$J77,$Q77,IF(AZ72>=$J76,$Q76,IF(AZ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA72>=$J77,$Q77,IF(BA72>=$J76,$Q76,IF(BA72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB72>=$J77,$Q77,IF(BB72>=$J76,$Q76,IF(BB72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC72>=$J77,$Q77,IF(BC72>=$J76,$Q76,IF(BC72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD72>=$J77,$Q77,IF(BD72>=$J76,$Q76,IF(BD72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE72>=$J77,$Q77,IF(BE72>=$J76,$Q76,IF(BE72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF72>=$J77,$Q77,IF(BF72>=$J76,$Q76,IF(BF72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG72>=$J77,$Q77,IF(BG72>=$J76,$Q76,IF(BG72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH72>=$J77,$Q77,IF(BH72>=$J76,$Q76,IF(BH72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI72>=$J77,$Q77,IF(BI72>=$J76,$Q76,IF(BI72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ72>=$J77,$Q77,IF(BJ72>=$J76,$Q76,IF(BJ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK72>=$J77,$Q77,IF(BK72>=$J76,$Q76,IF(BK72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL72>=$J77,$Q77,IF(BL72>=$J76,$Q76,IF(BL72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM72>=$J77,$Q77,IF(BM72>=$J76,$Q76,IF(BM72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN72>=$J77,$Q77,IF(BN72>=$J76,$Q76,IF(BN72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO72>=$J77,$Q77,IF(BO72>=$J76,$Q76,IF(BO72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP72>=$J77,$Q77,IF(BP72>=$J76,$Q76,IF(BP72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ72>=$J77,$Q77,IF(BQ72>=$J76,$Q76,IF(BQ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR72>=$J77,$Q77,IF(BR72>=$J76,$Q76,IF(BR72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS72>=$J77,$Q77,IF(BS72>=$J76,$Q76,IF(BS72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT72>=$J77,$Q77,IF(BT72>=$J76,$Q76,IF(BT72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU72>=$J77,$Q77,IF(BU72>=$J76,$Q76,IF(BU72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV72>=$J77,$Q77,IF(BV72>=$J76,$Q76,IF(BV72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW72>=$J77,$Q77,IF(BW72>=$J76,$Q76,IF(BW72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX72>=$J77,$Q77,IF(BX72>=$J76,$Q76,IF(BX72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY72>=$J77,$Q77,IF(BY72>=$J76,$Q76,IF(BY72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ72>=$J77,$Q77,IF(BZ72>=$J76,$Q76,IF(BZ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA72>=$J77,$Q77,IF(CA72>=$J76,$Q76,IF(CA72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB72>=$J77,$Q77,IF(CB72>=$J76,$Q76,IF(CB72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC72>=$J77,$Q77,IF(CC72>=$J76,$Q76,IF(CC72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD72>=$J77,$Q77,IF(CD72>=$J76,$Q76,IF(CD72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE72>=$J77,$Q77,IF(CE72>=$J76,$Q76,IF(CE72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF72>=$J77,$Q77,IF(CF72>=$J76,$Q76,IF(CF72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG72>=$J77,$Q77,IF(CG72>=$J76,$Q76,IF(CG72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH72>=$J77,$Q77,IF(CH72>=$J76,$Q76,IF(CH72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI72>=$J77,$Q77,IF(CI72>=$J76,$Q76,IF(CI72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ72>=$J77,$Q77,IF(CJ72>=$J76,$Q76,IF(CJ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK72>=$J77,$Q77,IF(CK72>=$J76,$Q76,IF(CK72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL72>=$J77,$Q77,IF(CL72>=$J76,$Q76,IF(CL72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM72>=$J77,$Q77,IF(CM72>=$J76,$Q76,IF(CM72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN72>=$J77,$Q77,IF(CN72>=$J76,$Q76,IF(CN72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO72>=$J77,$Q77,IF(CO72>=$J76,$Q76,IF(CO72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP72>=$J77,$Q77,IF(CP72>=$J76,$Q76,IF(CP72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ72>=$J77,$Q77,IF(CQ72>=$J76,$Q76,IF(CQ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR72>=$J77,$Q77,IF(CR72>=$J76,$Q76,IF(CR72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS72>=$J77,$Q77,IF(CS72>=$J76,$Q76,IF(CS72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT72>=$J77,$Q77,IF(CT72>=$J76,$Q76,IF(CT72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU72>=$J77,$Q77,IF(CU72>=$J76,$Q76,IF(CU72>=$J75,$Q75,$Q74))))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H80","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1.8,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"I88","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.35,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"KPI!$I$68","v":"Собственные оборотные средства (СОС)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z104:$CV104,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":181029193.00140852},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA105-AA106>0,AA105-AA106,0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB105-AB106>0,AB105-AB106,0))","v":0},0,0,12346770.251881987,181029193.00140852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN105-CN106>0,CN105-CN106,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q114:Q115)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z116:$CV116)","v":6.4130434782608692},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$28-AA$104>AA$32,AA$28-(AA$104+AA$32)<=AA$35),$Q$111,$Q$112))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$28-AB$104>AB$32,AB$28-(AB$104+AB$32)<=AB$35),$Q$111,$Q$112))","v":5},5,5,10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(AND(CN$28-CN$104>CN$32,CN$28-(CN$104+CN$32)<=CN$35),$Q$111,$Q$112))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z119:$CV119)","v":6.1239130434782609},null,null,{"$f":"IF(AA$11=\"\",0,($Q126*AA126+$Q134*AA134+$Q142*AA142+$Q150*AA150))","v":4.6000000000000005},{"$f":"IF(AB$11=\"\",0,($Q126*AB126+$Q134*AB134+$Q142*AB142+$Q150*AB150))","v":4},4.1000000000000005,5.9,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q126*CN126+$Q134*CN134+$Q142*CN142+$Q150*CN150))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.5,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"I136","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H135","v":0},"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z142:$CV142)","v":4.2608695652173907},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA136>=$J141,$Q141,IF(AA136>=$J140,$Q140,IF(AA136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB136>=$J141,$Q141,IF(AB136>=$J140,$Q140,IF(AB136>=$J139,$Q139,$Q138))))","v":2},2,{"$f":"IF(AD$11=\"\",0,IF(AD136>=$J141,$Q141,IF(AD136>=$J140,$Q140,IF(AD136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE136>=$J141,$Q141,IF(AE136>=$J140,$Q140,IF(AE136>=$J139,$Q139,$Q138))))","v":10},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ136>=$J141,$Q141,IF(CQ136>=$J140,$Q140,IF(CQ136>=$J139,$Q139,$Q138))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H145","v":0},{"$f":"I146","v":"Коэффициент финансового рычага (S4)"},1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z153:$CV153)","v":6.2700000000000005},null,null,{"$f":"IF(AA$11=\"\",0,$Q155*AA109+$Q156*AA119)","v":5.16},{"$f":"IF(AB$11=\"\",0,$Q155*AB109+$Q156*AB119)","v":5},{"$f":"IF(AC$11=\"\",0,$Q155*AC109+$Q156*AC119)","v":5.0600000000000005},6.1400000000000006,8.4,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q155*CN109+$Q156*CN119)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q155","v":0.6}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q168*X168+$Q176*X176+$Q184*X184+$Q192*X192+$Q200*X200))","v":7.7521739130434781},null,null,{"$f":"IF(AA$11=\"\",0,($Q168*AA168+$Q176*AA176+$Q184*AA184+$Q192*AA192+$Q200*AA200))","v":5},{"$f":"IF(AB$11=\"\",0,($Q168*AB168+$Q176*AB176+$Q184*AB184+$Q192*AB192+$Q200*AB200))","v":6.0499999999999989},{"$f":"IF(AC$11=\"\",0,($Q168*AC168+$Q176*AC176+$Q184*AC184+$Q192*AC192+$Q200*AC200))","v":8.6999999999999993},9.1999999999999993,9.1999999999999993,8.3000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,($Q168*CO168+$Q176*CO176+$Q184*CO184+$Q192*CO192+$Q200*CO200))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I162","v":"Рентабельность продаж (Return On Sales) (R1)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},"Расчет оценок критерия (R1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.4,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z168:$CV168)","v":8},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA162>=$J167,$Q167,IF(AA162>=$J166,$Q166,IF(AA162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB162>=$J167,$Q167,IF(AB162>=$J166,$Q166,IF(AB162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC162>=$J167,$Q167,IF(AC162>=$J166,$Q166,IF(AC162>=$J165,$Q165,$Q164))))","v":8},8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO162>=$J167,$Q167,IF(CO162>=$J166,$Q166,IF(CO162>=$J165,$Q165,$Q164))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"H171","v":0},{"$f":"I172","v":"Рентабельность активов (Return On Assets) (R2)"},1.4999999999999999E-2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,{"$f":"H178","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"H177","v":0},"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z184:$CV184)","v":7.3043478260869561},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA178>=$J183,$Q183,IF(AA178>=$J182,$Q182,IF(AA178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB178>=$J183,$Q183,IF(AB178>=$J182,$Q182,IF(AB178>=$J181,$Q181,$Q180))))","v":3},10,{"$f":"IF(AD$11=\"\",0,IF(AD178>=$J183,$Q183,IF(AD178>=$J182,$Q182,IF(AD178>=$J181,$Q181,$Q180))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE178>=$J183,$Q183,IF(AE178>=$J182,$Q182,IF(AE178>=$J181,$Q181,$Q180))))","v":10},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ178>=$J183,$Q183,IF(CQ178>=$J182,$Q182,IF(CQ178>=$J181,$Q181,$Q180))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,{"$f":"H186","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":190},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.03,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"KPI!$I$77","v":"Рент. об. капитала (Return On Working Capital) (R5)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z194:$CV194)","v":0.16121951682274638},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)<=0,0,(PL!AA$80/12)/(AA$21+AA$24+AA$28)))","v":-3.705543515127958E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)<=0,0,(PL!AB$80/12)/(AB$21+AB$24+AB$28)))","v":0.10964543327130617},{"$f":"IF(AC$11=\"\",0,IF((AC$21+AC$24+AC$28)<=0,0,(PL!AC$80/12)/(AC$21+AC$24+AC$28)))","v":0.21805342309358219},{"$f":"IF(AD$11=\"\",0,IF((AD$21+AD$24+AD$28)<=0,0,(PL!AD$80/12)/(AD$21+AD$24+AD$28)))","v":0.29161072771813112},{"$f":"IF(AE$11=\"\",0,IF((AE$21+AE$24+AE$28)<=0,0,(PL!AE$80/12)/(AE$21+AE$24+AE$28)))","v":0.21048494824315628},{"$f":"IF(AF$11=\"\",0,IF((AF$21+AF$24+AF$28)<=0,0,(PL!AF$80/12)/(AF$21+AF$24+AF$28)))","v":9.5519239155776134E-2},{"$f":"IF(AG$11=\"\",0,IF((AG$21+AG$24+AG$28)<=0,0,(PL!AG$80/12)/(AG$21+AG$24+AG$28)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$21+AH$24+AH$28)<=0,0,(PL!AH$80/12)/(AH$21+AH$24+AH$28)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$21+AI$24+AI$28)<=0,0,(PL!AI$80/12)/(AI$21+AI$24+AI$28)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$21+AJ$24+AJ$28)<=0,0,(PL!AJ$80/12)/(AJ$21+AJ$24+AJ$28)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$21+AK$24+AK$28)<=0,0,(PL!AK$80/12)/(AK$21+AK$24+AK$28)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$21+AL$24+AL$28)<=0,0,(PL!AL$80/12)/(AL$21+AL$24+AL$28)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$21+AM$24+AM$28)<=0,0,(PL!AM$80/12)/(AM$21+AM$24+AM$28)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$21+AN$24+AN$28)<=0,0,(PL!AN$80/12)/(AN$21+AN$24+AN$28)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$21+AO$24+AO$28)<=0,0,(PL!AO$80/12)/(AO$21+AO$24+AO$28)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$21+AP$24+AP$28)<=0,0,(PL!AP$80/12)/(AP$21+AP$24+AP$28)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$21+AQ$24+AQ$28)<=0,0,(PL!AQ$80/12)/(AQ$21+AQ$24+AQ$28)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$21+AR$24+AR$28)<=0,0,(PL!AR$80/12)/(AR$21+AR$24+AR$28)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$21+AS$24+AS$28)<=0,0,(PL!AS$80/12)/(AS$21+AS$24+AS$28)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$21+AT$24+AT$28)<=0,0,(PL!AT$80/12)/(AT$21+AT$24+AT$28)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$21+AU$24+AU$28)<=0,0,(PL!AU$80/12)/(AU$21+AU$24+AU$28)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$21+AV$24+AV$28)<=0,0,(PL!AV$80/12)/(AV$21+AV$24+AV$28)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$21+AW$24+AW$28)<=0,0,(PL!AW$80/12)/(AW$21+AW$24+AW$28)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$21+AX$24+AX$28)<=0,0,(PL!AX$80/12)/(AX$21+AX$24+AX$28)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$21+AY$24+AY$28)<=0,0,(PL!AY$80/12)/(AY$21+AY$24+AY$28)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$21+AZ$24+AZ$28)<=0,0,(PL!AZ$80/12)/(AZ$21+AZ$24+AZ$28)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$21+BA$24+BA$28)<=0,0,(PL!BA$80/12)/(BA$21+BA$24+BA$28)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$21+BB$24+BB$28)<=0,0,(PL!BB$80/12)/(BB$21+BB$24+BB$28)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$21+BC$24+BC$28)<=0,0,(PL!BC$80/12)/(BC$21+BC$24+BC$28)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$21+BD$24+BD$28)<=0,0,(PL!BD$80/12)/(BD$21+BD$24+BD$28)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$21+BE$24+BE$28)<=0,0,(PL!BE$80/12)/(BE$21+BE$24+BE$28)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$21+BF$24+BF$28)<=0,0,(PL!BF$80/12)/(BF$21+BF$24+BF$28)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$21+BG$24+BG$28)<=0,0,(PL!BG$80/12)/(BG$21+BG$24+BG$28)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$21+BH$24+BH$28)<=0,0,(PL!BH$80/12)/(BH$21+BH$24+BH$28)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$21+BI$24+BI$28)<=0,0,(PL!BI$80/12)/(BI$21+BI$24+BI$28)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$21+BJ$24+BJ$28)<=0,0,(PL!BJ$80/12)/(BJ$21+BJ$24+BJ$28)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$21+BK$24+BK$28)<=0,0,(PL!BK$80/12)/(BK$21+BK$24+BK$28)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$21+BL$24+BL$28)<=0,0,(PL!BL$80/12)/(BL$21+BL$24+BL$28)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$21+BM$24+BM$28)<=0,0,(PL!BM$80/12)/(BM$21+BM$24+BM$28)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$21+BN$24+BN$28)<=0,0,(PL!BN$80/12)/(BN$21+BN$24+BN$28)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$21+BO$24+BO$28)<=0,0,(PL!BO$80/12)/(BO$21+BO$24+BO$28)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$21+BP$24+BP$28)<=0,0,(PL!BP$80/12)/(BP$21+BP$24+BP$28)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$21+BQ$24+BQ$28)<=0,0,(PL!BQ$80/12)/(BQ$21+BQ$24+BQ$28)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$21+BR$24+BR$28)<=0,0,(PL!BR$80/12)/(BR$21+BR$24+BR$28)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$21+BS$24+BS$28)<=0,0,(PL!BS$80/12)/(BS$21+BS$24+BS$28)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$21+BT$24+BT$28)<=0,0,(PL!BT$80/12)/(BT$21+BT$24+BT$28)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$21+BU$24+BU$28)<=0,0,(PL!BU$80/12)/(BU$21+BU$24+BU$28)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$21+BV$24+BV$28)<=0,0,(PL!BV$80/12)/(BV$21+BV$24+BV$28)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$21+BW$24+BW$28)<=0,0,(PL!BW$80/12)/(BW$21+BW$24+BW$28)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$21+BX$24+BX$28)<=0,0,(PL!BX$80/12)/(BX$21+BX$24+BX$28)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$21+BY$24+BY$28)<=0,0,(PL!BY$80/12)/(BY$21+BY$24+BY$28)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$21+BZ$24+BZ$28)<=0,0,(PL!BZ$80/12)/(BZ$21+BZ$24+BZ$28)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$21+CA$24+CA$28)<=0,0,(PL!CA$80/12)/(CA$21+CA$24+CA$28)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$21+CB$24+CB$28)<=0,0,(PL!CB$80/12)/(CB$21+CB$24+CB$28)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$21+CC$24+CC$28)<=0,0,(PL!CC$80/12)/(CC$21+CC$24+CC$28)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$21+CD$24+CD$28)<=0,0,(PL!CD$80/12)/(CD$21+CD$24+CD$28)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$21+CE$24+CE$28)<=0,0,(PL!CE$80/12)/(CE$21+CE$24+CE$28)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$21+CF$24+CF$28)<=0,0,(PL!CF$80/12)/(CF$21+CF$24+CF$28)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$21+CG$24+CG$28)<=0,0,(PL!CG$80/12)/(CG$21+CG$24+CG$28)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$21+CH$24+CH$28)<=0,0,(PL!CH$80/12)/(CH$21+CH$24+CH$28)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$21+CI$24+CI$28)<=0,0,(PL!CI$80/12)/(CI$21+CI$24+CI$28)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$21+CJ$24+CJ$28)<=0,0,(PL!CJ$80/12)/(CJ$21+CJ$24+CJ$28)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$21+CK$24+CK$28)<=0,0,(PL!CK$80/12)/(CK$21+CK$24+CK$28)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$21+CL$24+CL$28)<=0,0,(PL!CL$80/12)/(CL$21+CL$24+CL$28)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$21+CM$24+CM$28)<=0,0,(PL!CM$80/12)/(CM$21+CM$24+CM$28)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28)<=0,0,(PL!CN$80/12)/(CN$21+CN$24+CN$28)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$21+CO$24+CO$28)<=0,0,(PL!CO$80/12)/(CO$21+CO$24+CO$28)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$21+CP$24+CP$28)<=0,0,(PL!CP$80/12)/(CP$21+CP$24+CP$28)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$21+CQ$24+CQ$28)<=0,0,(PL!CQ$80/12)/(CQ$21+CQ$24+CQ$28)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$21+CR$24+CR$28)<=0,0,(PL!CR$80/12)/(CR$21+CR$24+CR$28)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$21+CS$24+CS$28)<=0,0,(PL!CS$80/12)/(CS$21+CS$24+CS$28)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$21+CT$24+CT$28)<=0,0,(PL!CT$80/12)/(CT$21+CT$24+CT$28)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$21+CU$24+CU$28)<=0,0,(PL!CU$80/12)/(CU$21+CU$24+CU$28)))","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z203:$CV203)","v":8.4739130434782606},null,null,{"$f":"IF(AA$11=\"\",0,($Q211*AA211+$Q220*AA220+$Q229*AA229+$Q237*AA237))","v":6.8},{"$f":"IF(AB$11=\"\",0,($Q211*AB211+$Q220*AB220+$Q229*AB229+$Q237*AB237))","v":8.1999999999999993},8.6999999999999993,8.6999999999999993,8.6999999999999993,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q211*CN211+$Q220*CN220+$Q229*CN229+$Q237*CN237))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},60,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":210},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},120,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":213},null,null,null,null,null,null,{"$f":"H211","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$80","v":"Оборачиваемость дебиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z213:$CV213)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$26)=0,0,(PL!AA$16)/(AA$26)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$26)=0,0,(PL!AB$16)/(AB$26)))","v":0},{"$f":"IF(AC$11=\"\",0,IF((AC$26)=0,0,(PL!AC$16)/(AC$26)))","v":0},{"$f":"IF(AD$11=\"\",0,IF((AD$26)=0,0,(PL!AD$16)/(AD$26)))","v":0},{"$f":"IF(AE$11=\"\",0,IF((AE$26)=0,0,(PL!AE$16)/(AE$26)))","v":0},{"$f":"IF(AF$11=\"\",0,IF((AF$26)=0,0,(PL!AF$16)/(AF$26)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$26)=0,0,(PL!AG$16)/(AG$26)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$26)=0,0,(PL!AH$16)/(AH$26)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$26)=0,0,(PL!AI$16)/(AI$26)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$26)=0,0,(PL!AJ$16)/(AJ$26)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$26)=0,0,(PL!AK$16)/(AK$26)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$26)=0,0,(PL!AL$16)/(AL$26)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$26)=0,0,(PL!AM$16)/(AM$26)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$26)=0,0,(PL!AN$16)/(AN$26)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$26)=0,0,(PL!AO$16)/(AO$26)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$26)=0,0,(PL!AP$16)/(AP$26)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$26)=0,0,(PL!AQ$16)/(AQ$26)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$26)=0,0,(PL!AR$16)/(AR$26)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$26)=0,0,(PL!AS$16)/(AS$26)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$26)=0,0,(PL!AT$16)/(AT$26)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$26)=0,0,(PL!AU$16)/(AU$26)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$26)=0,0,(PL!AV$16)/(AV$26)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$26)=0,0,(PL!AW$16)/(AW$26)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$26)=0,0,(PL!AX$16)/(AX$26)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$26)=0,0,(PL!AY$16)/(AY$26)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$26)=0,0,(PL!AZ$16)/(AZ$26)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$26)=0,0,(PL!BA$16)/(BA$26)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$26)=0,0,(PL!BB$16)/(BB$26)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$26)=0,0,(PL!BC$16)/(BC$26)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$26)=0,0,(PL!BD$16)/(BD$26)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$26)=0,0,(PL!BE$16)/(BE$26)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$26)=0,0,(PL!BF$16)/(BF$26)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$26)=0,0,(PL!BG$16)/(BG$26)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$26)=0,0,(PL!BH$16)/(BH$26)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$26)=0,0,(PL!BI$16)/(BI$26)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$26)=0,0,(PL!BJ$16)/(BJ$26)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$26)=0,0,(PL!BK$16)/(BK$26)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$26)=0,0,(PL!BL$16)/(BL$26)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$26)=0,0,(PL!BM$16)/(BM$26)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$26)=0,0,(PL!BN$16)/(BN$26)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$26)=0,0,(PL!BO$16)/(BO$26)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$26)=0,0,(PL!BP$16)/(BP$26)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$26)=0,0,(PL!BQ$16)/(BQ$26)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$26)=0,0,(PL!BR$16)/(BR$26)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$26)=0,0,(PL!BS$16)/(BS$26)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$26)=0,0,(PL!BT$16)/(BT$26)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$26)=0,0,(PL!BU$16)/(BU$26)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$26)=0,0,(PL!BV$16)/(BV$26)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$26)=0,0,(PL!BW$16)/(BW$26)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$26)=0,0,(PL!BX$16)/(BX$26)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$26)=0,0,(PL!BY$16)/(BY$26)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$26)=0,0,(PL!BZ$16)/(BZ$26)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$26)=0,0,(PL!CA$16)/(CA$26)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$26)=0,0,(PL!CB$16)/(CB$26)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$26)=0,0,(PL!CC$16)/(CC$26)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$26)=0,0,(PL!CD$16)/(CD$26)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$26)=0,0,(PL!CE$16)/(CE$26)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$26)=0,0,(PL!CF$16)/(CF$26)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$26)=0,0,(PL!CG$16)/(CG$26)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$26)=0,0,(PL!CH$16)/(CH$26)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$26)=0,0,(PL!CI$16)/(CI$26)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$26)=0,0,(PL!CJ$16)/(CJ$26)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$26)=0,0,(PL!CK$16)/(CK$26)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$26)=0,0,(PL!CL$16)/(CL$26)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$26)=0,0,(PL!CM$16)/(CM$26)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$26)=0,0,(PL!CN$16)/(CN$26)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$26)=0,0,(PL!CO$16)/(CO$26)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$26)=0,0,(PL!CP$16)/(CP$26)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$26)=0,0,(PL!CQ$16)/(CQ$26)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$26)=0,0,(PL!CR$16)/(CR$26)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$26)=0,0,(PL!CS$16)/(CS$26)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$26)=0,0,(PL!CT$16)/(CT$26)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$26)=0,0,(PL!CU$16)/(CU$26)))","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":221},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,{"$f":"H223","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":228},null,null,null,null,null,null,{"$f":"H224","v":0},{"$f":"I225","v":"Период оборач-ти кредит. задолженности (P3)"},120,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":229},null,null,null,null,null,null,{"$f":"H221","v":0},"Расчет оценок критерия (P3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z229:$CV229)","v":8},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA223>=$J228,$Q228,IF(AA223>=$J227,$Q227,IF(AA223>=$J226,$Q226,$Q225))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB223>=$J228,$Q228,IF(AB223>=$J227,$Q227,IF(AB223>=$J226,$Q226,$Q225))))","v":8},8,{"$f":"IF(AD$11=\"\",0,IF(AD223>=$J228,$Q228,IF(AD223>=$J227,$Q227,IF(AD223>=$J226,$Q226,$Q225))))","v":8},{"$f":"IF(AE$11=\"\",0,IF(AE223>=$J228,$Q228,IF(AE223>=$J227,$Q227,IF(AE223>=$J226,$Q226,$Q225))))","v":8},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ223>=$J228,$Q228,IF(CQ223>=$J227,$Q227,IF(CQ223>=$J226,$Q226,$Q225))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},45,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":236},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},60,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":242},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$85","v":"ТЕМПЫ РОСТА АКТИВОВ [T(A)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z247:$CV247)","v":0.21728101723702406},null,null,{"$f":"IF(AA$11=\"\",0,IF(BS!Z$16=0,0,(BS!AA$16-BS!Z$16)/BS!Z$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(BS!AA$16=0,0,(BS!AB$16-BS!AA$16)/BS!AA$16))","v":0.19668750872011354},{"$f":"IF(AC$11=\"\",0,IF(BS!AB$16=0,0,(BS!AC$16-BS!AB$16)/BS!AB$16))","v":0.2402896574038679},{"$f":"IF(AD$11=\"\",0,IF(BS!AC$16=0,0,(BS!AD$16-BS!AC$16)/BS!AC$16))","v":0.16562631807789521},{"$f":"IF(AE$11=\"\",0,IF(BS!AD$16=0,0,(BS!AE$16-BS!AD$16)/BS!AD$16))","v":0.23382689716313992},{"$f":"IF(AF$11=\"\",0,IF(BS!AE$16=0,0,(BS!AF$16-BS!AE$16)/BS!AE$16))","v":0.48394099405033653},{"$f":"IF(AG$11=\"\",0,IF(BS!AF$16=0,0,(BS!AG$16-BS!AF$16)/BS!AF$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(BS!AG$16=0,0,(BS!AH$16-BS!AG$16)/BS!AG$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(BS!AH$16=0,0,(BS!AI$16-BS!AH$16)/BS!AH$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(BS!AI$16=0,0,(BS!AJ$16-BS!AI$16)/BS!AI$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(BS!AJ$16=0,0,(BS!AK$16-BS!AJ$16)/BS!AJ$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(BS!AK$16=0,0,(BS!AL$16-BS!AK$16)/BS!AK$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(BS!AL$16=0,0,(BS!AM$16-BS!AL$16)/BS!AL$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(BS!AM$16=0,0,(BS!AN$16-BS!AM$16)/BS!AM$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(BS!AN$16=0,0,(BS!AO$16-BS!AN$16)/BS!AN$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(BS!AO$16=0,0,(BS!AP$16-BS!AO$16)/BS!AO$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(BS!AP$16=0,0,(BS!AQ$16-BS!AP$16)/BS!AP$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(BS!AQ$16=0,0,(BS!AR$16-BS!AQ$16)/BS!AQ$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(BS!AR$16=0,0,(BS!AS$16-BS!AR$16)/BS!AR$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(BS!AS$16=0,0,(BS!AT$16-BS!AS$16)/BS!AS$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(BS!AT$16=0,0,(BS!AU$16-BS!AT$16)/BS!AT$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(BS!AU$16=0,0,(BS!AV$16-BS!AU$16)/BS!AU$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(BS!AV$16=0,0,(BS!AW$16-BS!AV$16)/BS!AV$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(BS!AW$16=0,0,(BS!AX$16-BS!AW$16)/BS!AW$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(BS!AX$16=0,0,(BS!AY$16-BS!AX$16)/BS!AX$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(BS!AY$16=0,0,(BS!AZ$16-BS!AY$16)/BS!AY$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BS!AZ$16=0,0,(BS!BA$16-BS!AZ$16)/BS!AZ$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BS!BA$16=0,0,(BS!BB$16-BS!BA$16)/BS!BA$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BS!BB$16=0,0,(BS!BC$16-BS!BB$16)/BS!BB$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BS!BC$16=0,0,(BS!BD$16-BS!BC$16)/BS!BC$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BS!BD$16=0,0,(BS!BE$16-BS!BD$16)/BS!BD$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BS!BE$16=0,0,(BS!BF$16-BS!BE$16)/BS!BE$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BS!BF$16=0,0,(BS!BG$16-BS!BF$16)/BS!BF$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BS!BG$16=0,0,(BS!BH$16-BS!BG$16)/BS!BG$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BS!BH$16=0,0,(BS!BI$16-BS!BH$16)/BS!BH$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BS!BI$16=0,0,(BS!BJ$16-BS!BI$16)/BS!BI$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BS!BJ$16=0,0,(BS!BK$16-BS!BJ$16)/BS!BJ$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BS!BK$16=0,0,(BS!BL$16-BS!BK$16)/BS!BK$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BS!BL$16=0,0,(BS!BM$16-BS!BL$16)/BS!BL$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BS!BM$16=0,0,(BS!BN$16-BS!BM$16)/BS!BM$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BS!BN$16=0,0,(BS!BO$16-BS!BN$16)/BS!BN$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BS!BO$16=0,0,(BS!BP$16-BS!BO$16)/BS!BO$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BS!BP$16=0,0,(BS!BQ$16-BS!BP$16)/BS!BP$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BS!BQ$16=0,0,(BS!BR$16-BS!BQ$16)/BS!BQ$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS!BR$16=0,0,(BS!BS$16-BS!BR$16)/BS!BR$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS!BS$16=0,0,(BS!BT$16-BS!BS$16)/BS!BS$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BS!BT$16=0,0,(BS!BU$16-BS!BT$16)/BS!BT$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BS!BU$16=0,0,(BS!BV$16-BS!BU$16)/BS!BU$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BS!BV$16=0,0,(BS!BW$16-BS!BV$16)/BS!BV$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BS!BW$16=0,0,(BS!BX$16-BS!BW$16)/BS!BW$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BS!BX$16=0,0,(BS!BY$16-BS!BX$16)/BS!BX$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BS!BY$16=0,0,(BS!BZ$16-BS!BY$16)/BS!BY$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BS!BZ$16=0,0,(BS!CA$16-BS!BZ$16)/BS!BZ$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(BS!CA$16=0,0,(BS!CB$16-BS!CA$16)/BS!CA$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(BS!CB$16=0,0,(BS!CC$16-BS!CB$16)/BS!CB$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(BS!CC$16=0,0,(BS!CD$16-BS!CC$16)/BS!CC$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(BS!CD$16=0,0,(BS!CE$16-BS!CD$16)/BS!CD$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(BS!CE$16=0,0,(BS!CF$16-BS!CE$16)/BS!CE$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(BS!CF$16=0,0,(BS!CG$16-BS!CF$16)/BS!CF$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(BS!CG$16=0,0,(BS!CH$16-BS!CG$16)/BS!CG$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(BS!CH$16=0,0,(BS!CI$16-BS!CH$16)/BS!CH$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(BS!CI$16=0,0,(BS!CJ$16-BS!CI$16)/BS!CI$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(BS!CJ$16=0,0,(BS!CK$16-BS!CJ$16)/BS!CJ$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(BS!CK$16=0,0,(BS!CL$16-BS!CK$16)/BS!CK$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(BS!CL$16=0,0,(BS!CM$16-BS!CL$16)/BS!CL$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(BS!CM$16=0,0,(BS!CN$16-BS!CM$16)/BS!CM$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(BS!CN$16=0,0,(BS!CO$16-BS!CN$16)/BS!CN$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(BS!CO$16=0,0,(BS!CP$16-BS!CO$16)/BS!CO$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(BS!CP$16=0,0,(BS!CQ$16-BS!CP$16)/BS!CP$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(BS!CQ$16=0,0,(BS!CR$16-BS!CQ$16)/BS!CQ$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(BS!CR$16=0,0,(BS!CS$16-BS!CR$16)/BS!CR$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(BS!CS$16=0,0,(BS!CT$16-BS!CS$16)/BS!CS$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(BS!CT$16=0,0,(BS!CU$16-BS!CT$16)/BS!CT$16))","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":255},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I253","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z258:$CV258)","v":8.695652173913043},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA248>AA247,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB248>AB247,$Q$254,$Q$255))","v":10},10,10,10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN248>CN247,$Q$254,$Q$255))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},"Веса ключевых разделов оценки"]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"X153","v":6.2700000000000005},null,null,{"$f":"AA153","v":5.16},5,5.0600000000000005,6.1400000000000006,8.4,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM153","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"X240","v":8.2573913043478253},null,null,{"$f":"AA240","v":6.26},7.5549999999999988,8.6999999999999993,8.8499999999999979,8.8499999999999979,9.2799999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM240","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q265:Q267)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"X252","v":7.820652173913043},null,null,{"$f":"AA252","v":5},7.25,7.25,10,10,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM252","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":99,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I50\")","v":"InvAn"},null,null,{"$f":"INDIRECT(\"START!K50\")","v":"Инвестиционный анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99096)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99096)","v":0},{"$f":"SUM(T$15:T$99096)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$16","v":"Финпоток проекта без финансирования (CF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":208288699.62620759},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-110468795.90736695},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-89100015.856654793},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":22605393.250765454},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":72307405.614456534},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":107029402.01072057},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$18","v":"Срок окупаемости по финпотоку (PBP)"},null,null,null,{"$f":"Calc!$M$796","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!X796","v":5}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$18","v":"Свободный положительный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":420554502.85938019},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":35302384.719916418},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":70830052.788723797},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":108506754.83645326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z801:$CV801,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":-212265803.23317263},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-110468795.90736695},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-89100015.856654719},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-12696991.46915096},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z803:$CV803,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":208288699.62620759},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-110468795.90736695},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-89100015.856654719},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":22605393.250765461},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":70830052.788723797},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":108506754.83645326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z805:$CV805,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$20","v":"IRR проекта"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$807","v":0.20608380436897278}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$809","v":212265803.23317263}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Credits!$I$17","v":"Ставка дисконтирования Учредителя"},null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,{"$f":"Credits!$Q$17","v":0.14000000000000001}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":42001565.250224516},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-102648460.07318933},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-74037802.145051688},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":14610032.296329059},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":44420895.924721539},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":60161611.583881088},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":99495287.663533852},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z811:$CV811,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H23","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"(Credits!$Q$30*Credits!$X$26+Credits!$Q$40*Credits!$X$39+$X$22*Credits!$X$20)/(Credits!$X$26+Credits!$X$39+Credits!$X$20)","v":0.1064728106120745}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":70171983.941541776},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-104371587.58410171},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-77218234.196494848},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":16151654.053175215},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":49396851.965757042},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":68805853.266523004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":117407446.43668303},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z901:$CV901,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$27","v":"ROI"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"X27/(Credits!X29+Credits!X38+Credits!X23)","v":0.20121431561778758}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,{"$f":"Calc!$M$796","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$908","v":5.333333333333333}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$35","v":"Оценка стоимости бизнеса/компании"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"X27+X35","v":1263296593.4547858}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$39","v":"Терминальная стоимость (TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z34:$CV34))","v":2189426056.6927223},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$11<>\"\",AB$11=\"\"),IF(OR(AA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$11<>\"\",AC$11=\"\"),IF(OR(AB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$11<>\"\",AD$11=\"\"),IF(OR(AC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$11<>\"\",AE$11=\"\"),IF(OR(AD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$11<>\"\",AF$11=\"\"),IF(OR(AE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$11<>\"\",AG$11=\"\"),IF(OR(AF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":2189426056.6927223},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$11<>\"\",AH$11=\"\"),IF(OR(AG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$11<>\"\",AI$11=\"\"),IF(OR(AH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$11<>\"\",AJ$11=\"\"),IF(OR(AI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$11<>\"\",AK$11=\"\"),IF(OR(AJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$11<>\"\",AL$11=\"\"),IF(OR(AK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$11<>\"\",AM$11=\"\"),IF(OR(AL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$11<>\"\",AN$11=\"\"),IF(OR(AM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$11<>\"\",AO$11=\"\"),IF(OR(AN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$11<>\"\",AP$11=\"\"),IF(OR(AO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$11<>\"\",AQ$11=\"\"),IF(OR(AP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AND(AQ$11<>\"\",AR$11=\"\"),IF(OR(AQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AND(AR$11<>\"\",AS$11=\"\"),IF(OR(AR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AND(AS$11<>\"\",AT$11=\"\"),IF(OR(AS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AND(AT$11<>\"\",AU$11=\"\"),IF(OR(AT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AND(AU$11<>\"\",AV$11=\"\"),IF(OR(AU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AND(AV$11<>\"\",AW$11=\"\"),IF(OR(AV17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AV17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AND(AW$11<>\"\",AX$11=\"\"),IF(OR(AW17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AW17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AND(AX$11<>\"\",AY$11=\"\"),IF(OR(AX17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AX17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AND(AY$11<>\"\",AZ$11=\"\"),IF(OR(AY17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AY17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AND(AZ$11<>\"\",BA$11=\"\"),IF(OR(AZ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AZ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AND(BA$11<>\"\",BB$11=\"\"),IF(OR(BA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(AND(BB$11<>\"\",BC$11=\"\"),IF(OR(BB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(AND(BC$11<>\"\",BD$11=\"\"),IF(OR(BC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(AND(BD$11<>\"\",BE$11=\"\"),IF(OR(BD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(AND(BE$11<>\"\",BF$11=\"\"),IF(OR(BE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(AND(BF$11<>\"\",BG$11=\"\"),IF(OR(BF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(AND(BG$11<>\"\",BH$11=\"\"),IF(OR(BG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(AND(BH$11<>\"\",BI$11=\"\"),IF(OR(BH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(AND(BI$11<>\"\",BJ$11=\"\"),IF(OR(BI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(AND(BJ$11<>\"\",BK$11=\"\"),IF(OR(BJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(AND(BK$11<>\"\",BL$11=\"\"),IF(OR(BK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(AND(BL$11<>\"\",BM$11=\"\"),IF(OR(BL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(AND(BM$11<>\"\",BN$11=\"\"),IF(OR(BM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(AND(BN$11<>\"\",BO$11=\"\"),IF(OR(BN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(AND(BO$11<>\"\",BP$11=\"\"),IF(OR(BO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(AND(BP$11<>\"\",BQ$11=\"\"),IF(OR(BP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(AND(BQ$11<>\"\",BR$11=\"\"),IF(OR(BQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(AND(BR$11<>\"\",BS$11=\"\"),IF(OR(BR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(AND(BS$11<>\"\",BT$11=\"\"),IF(OR(BS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(AND(BT$11<>\"\",BU$11=\"\"),IF(OR(BT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(AND(BU$11<>\"\",BV$11=\"\"),IF(OR(BU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(AND(BV$11<>\"\",BW$11=\"\"),IF(OR(BV17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BV17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(AND(BW$11<>\"\",BX$11=\"\"),IF(OR(BW17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BW17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(AND(BX$11<>\"\",BY$11=\"\"),IF(OR(BX17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BX17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(AND(BY$11<>\"\",BZ$11=\"\"),IF(OR(BY17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BY17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(AND(BZ$11<>\"\",CA$11=\"\"),IF(OR(BZ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BZ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(AND(CA$11<>\"\",CB$11=\"\"),IF(OR(CA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(AND(CB$11<>\"\",CC$11=\"\"),IF(OR(CB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(AND(CC$11<>\"\",CD$11=\"\"),IF(OR(CC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(AND(CD$11<>\"\",CE$11=\"\"),IF(OR(CD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(AND(CE$11<>\"\",CF$11=\"\"),IF(OR(CE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(AND(CF$11<>\"\",CG$11=\"\"),IF(OR(CF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(AND(CG$11<>\"\",CH$11=\"\"),IF(OR(CG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(AND(CH$11<>\"\",CI$11=\"\"),IF(OR(CH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(AND(CI$11<>\"\",CJ$11=\"\"),IF(OR(CI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(AND(CJ$11<>\"\",CK$11=\"\"),IF(OR(CJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(AND(CK$11<>\"\",CL$11=\"\"),IF(OR(CK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(AND(CL$11<>\"\",CM$11=\"\"),IF(OR(CL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(AND(CM$11<>\"\",CN$11=\"\"),IF(OR(CM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(AND(CN$11<>\"\",CO$11=\"\"),IF(OR(CN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(AND(CO$11<>\"\",CP$11=\"\"),IF(OR(CO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(AND(CP$11<>\"\",CQ$11=\"\"),IF(OR(CP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(AND(CQ$11<>\"\",CR$11=\"\"),IF(OR(CQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(AND(CR$11<>\"\",CS$11=\"\"),IF(OR(CR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(AND(CS$11<>\"\",CT$11=\"\"),IF(OR(CS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(AND(CT$11<>\"\",CU$11=\"\"),IF(OR(CT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(AND(CU$11<>\"\",#REF!=\"\"),IF(OR(CU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$40","v":"NPV(TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X34/POWER(1+$X$26,MAX($Z$4:$CV$4)))","v":1193124609.5132442}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$45","v":"Коэф. покрытия выплат долга (DSCR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X41=0,0,X40/X41)","v":1.6232144471821006},null,null,{"$f":"IF(AA41=0,0,AA40/AA41)","v":1},1,1,1,1.2805725084677957,12.390949050080833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM41=0,0,CM40/CM41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$41","v":"CFADS"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z40:$CV40))","v":557031201.99783552},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":4674074.0740740737},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":44658313.632781722},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":79037483.794962376},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":110611500.50120062},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":112134519.48052995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z889:$CV889,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z41:$CV41))","v":343165502.84827822},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":4674074.0740740737},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":44658313.632781722},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":79037483.794962376},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":110611500.50120062},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":87565927.535566762},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":16618203.309692688},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z897:$CV897,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$46","v":"Коэф. покрытия процентов (ICR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X44=0,0,X43/X44)","v":7.8142762847137064},null,null,{"$f":"IF(AA44=0,0,AA43/AA44)","v":1.0097590751683172},{"$f":"IF(AB44=0,0,AB43/AB44)","v":1.0242585020377102},{"$f":"IF(AC44=0,0,AC43/AC44)","v":1.0000000000000002},{"$f":"IF(AD44=0,0,AD43/AD44)","v":2.404532474341468},{"$f":"IF(AE44=0,0,AE43/AE44)","v":12.919565117802341},{"$f":"IF(AF44=0,0,AF43/AF44)","v":710.17756171098711},{"$f":"IF(AG44=0,0,AG43/AG44)","v":0},{"$f":"IF(AH44=0,0,AH43/AH44)","v":0},{"$f":"IF(AI44=0,0,AI43/AI44)","v":0},{"$f":"IF(AJ44=0,0,AJ43/AJ44)","v":0},{"$f":"IF(AK44=0,0,AK43/AK44)","v":0},{"$f":"IF(AL44=0,0,AL43/AL44)","v":0},{"$f":"IF(AM44=0,0,AM43/AM44)","v":0},{"$f":"IF(AN44=0,0,AN43/AN44)","v":0},{"$f":"IF(AO44=0,0,AO43/AO44)","v":0},{"$f":"IF(AP44=0,0,AP43/AP44)","v":0},{"$f":"IF(AQ44=0,0,AQ43/AQ44)","v":0},{"$f":"IF(AR44=0,0,AR43/AR44)","v":0},{"$f":"IF(AS44=0,0,AS43/AS44)","v":0},{"$f":"IF(AT44=0,0,AT43/AT44)","v":0},{"$f":"IF(AU44=0,0,AU43/AU44)","v":0},{"$f":"IF(AV44=0,0,AV43/AV44)","v":0},{"$f":"IF(AW44=0,0,AW43/AW44)","v":0},{"$f":"IF(AX44=0,0,AX43/AX44)","v":0},{"$f":"IF(AY44=0,0,AY43/AY44)","v":0},{"$f":"IF(AZ44=0,0,AZ43/AZ44)","v":0},{"$f":"IF(BA44=0,0,BA43/BA44)","v":0},{"$f":"IF(BB44=0,0,BB43/BB44)","v":0},{"$f":"IF(BC44=0,0,BC43/BC44)","v":0},{"$f":"IF(BD44=0,0,BD43/BD44)","v":0},{"$f":"IF(BE44=0,0,BE43/BE44)","v":0},{"$f":"IF(BF44=0,0,BF43/BF44)","v":0},{"$f":"IF(BG44=0,0,BG43/BG44)","v":0},{"$f":"IF(BH44=0,0,BH43/BH44)","v":0},{"$f":"IF(BI44=0,0,BI43/BI44)","v":0},{"$f":"IF(BJ44=0,0,BJ43/BJ44)","v":0},{"$f":"IF(BK44=0,0,BK43/BK44)","v":0},{"$f":"IF(BL44=0,0,BL43/BL44)","v":0},{"$f":"IF(BM44=0,0,BM43/BM44)","v":0},{"$f":"IF(BN44=0,0,BN43/BN44)","v":0},{"$f":"IF(BO44=0,0,BO43/BO44)","v":0},{"$f":"IF(BP44=0,0,BP43/BP44)","v":0},{"$f":"IF(BQ44=0,0,BQ43/BQ44)","v":0},{"$f":"IF(BR44=0,0,BR43/BR44)","v":0},{"$f":"IF(BS44=0,0,BS43/BS44)","v":0},{"$f":"IF(BT44=0,0,BT43/BT44)","v":0},{"$f":"IF(BU44=0,0,BU43/BU44)","v":0},{"$f":"IF(BV44=0,0,BV43/BV44)","v":0},{"$f":"IF(BW44=0,0,BW43/BW44)","v":0},{"$f":"IF(BX44=0,0,BX43/BX44)","v":0},{"$f":"IF(BY44=0,0,BY43/BY44)","v":0},{"$f":"IF(BZ44=0,0,BZ43/BZ44)","v":0},{"$f":"IF(CA44=0,0,CA43/CA44)","v":0},{"$f":"IF(CB44=0,0,CB43/CB44)","v":0},{"$f":"IF(CC44=0,0,CC43/CC44)","v":0},{"$f":"IF(CD44=0,0,CD43/CD44)","v":0},{"$f":"IF(CE44=0,0,CE43/CE44)","v":0},{"$f":"IF(CF44=0,0,CF43/CF44)","v":0},{"$f":"IF(CG44=0,0,CG43/CG44)","v":0},{"$f":"IF(CH44=0,0,CH43/CH44)","v":0},{"$f":"IF(CI44=0,0,CI43/CI44)","v":0},{"$f":"IF(CJ44=0,0,CJ43/CJ44)","v":0},{"$f":"IF(CK44=0,0,CK43/CK44)","v":0},{"$f":"IF(CL44=0,0,CL43/CL44)","v":0},{"$f":"IF(CM44=0,0,CM43/CM44)","v":0},{"$f":"IF(CN44=0,0,CN43/CN44)","v":0},{"$f":"IF(CO44=0,0,CO43/CO44)","v":0},{"$f":"IF(CP44=0,0,CP43/CP44)","v":0},{"$f":"IF(CQ44=0,0,CQ43/CQ44)","v":0},{"$f":"IF(CR44=0,0,CR43/CR44)","v":0},{"$f":"IF(CS44=0,0,CS43/CS44)","v":0},{"$f":"IF(CT44=0,0,CT43/CT44)","v":0},{"$f":"IF(CU44=0,0,CU43/CU44)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z43:$CV43))","v":347133599.12051433},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2288787.2370481859},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":10921711.185557976},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":15302424.477907823},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":26928348.599446103},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":60283011.806926697},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":231409315.81362754},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z891:$CV891,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z44:$CV44))","v":44423000.476650327},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2266666.666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":10663041.765169425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":15302424.47790782},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":11198995.599683469},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":4666024.8435034808},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":325847.12371946435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z895:$CV895,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":45}]

{"sheet":"EBITDA","index":26,"n_rows":70,"n_cols":99,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I51\")","v":"EBITDA"},null,null,{"$f":"INDIRECT(\"START!K51\")","v":"Анализ собственной операционной деят-сти. Точки безубыточности"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99308)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99308)","v":0},{"$f":"SUM(T$15:T$99308)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":1726657670.4120474},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3625871.1985312803},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":69490472.035690859},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":210487720.85211015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":358043171.95619965},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":483211690.61404997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":601798743.75546551},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1262566990.0651844},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2642613.8927370002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":51319685.643816993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":154781913.88985348},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":262410601.21284527},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":353056335.01109314},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":438355840.41483855},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":417806686.37221849},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":891403.76953980001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":16315582.774485022},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":50092342.954632111},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":86064496.132873729},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":117205718.42325193},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":147237142.31743589},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":46283993.974644549},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":91853.536254480015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1855203.6173888603},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":5613464.0076245684},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":9568074.6104806419},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":12949637.179704947},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":16205761.023191048},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":625625413.9717896},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1230378.6311427499},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":24065611.042102195},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":75231798.633979023},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":129207336.84637068},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":175603793.46324888},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":220286495.35494599},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":321953212.85805041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":624173.23625562515},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":12528886.713270461},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":38947705.847481512},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":66641576.587054901},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":90268646.0612645},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":112942224.41272341},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":288738141.70046115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":578797.51877887489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":10956676.374054855},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":34457481.55861745},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":59453800.803252436},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":81148881.31592229},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":102142504.12983522},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L24+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":14934059.413277971},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":27407.876108250002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":580047.9547768801},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1826611.2278800621},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":3111959.4560633516},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":4186266.0860620835},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":5201766.8123873435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":1101032256.4402578},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2395492.5673885299},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":45424860.993588679},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":135255922.2181311},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":228835835.10982892},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":307607897.15080112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":381512248.40051937},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":940613777.20713401},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2018440.656481375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":38790798.93054653},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":115834208.04237194},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":195769024.62579039},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":262787688.94982865},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":325413616.00211507},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L29+1","v":2},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":129068544.67175737},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":312606.25076092506},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":5358906.4004301652},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":15634861.396014662},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":26610695.329621285},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":36056837.107329652},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":45094638.187600672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L30+1","v":3},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":31349934.561366573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":64445.660146230002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1275155.6626119805},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":3786852.7797445059},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":6456115.1544172894},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":8763371.0936428644},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":11003994.210803704},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X34-SUMIFS($X35:$X40,$J35:$J40,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":320404605.92428088},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":5413980.9208333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":18177540.110416669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":42555145.823720828},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":66859298.999082237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":85446146.202560902},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":101952493.8676669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":6379184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":490000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":854000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":938000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1125600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":1350720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":1620864},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":160451141.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2294600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":8900916.666666666},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":21435333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":33978666.666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":43035958.333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":50805666.666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":14833754.3348132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2044000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":2393920},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2459631.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2549590.5480000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2643865.2644399996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":2742746.9223731998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":38415200.859999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":117943.15},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1845042.835},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":5139689.8499999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":8229165.3499999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":10548691.600000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":12534668.075000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":100325325.06280097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":467437.77083333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4183660.6087500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":12582491.040387498},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":20976276.434415575},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":27866911.004787546},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":34248548.20362702},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X42-($X28-$X34))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":780627650.51597703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-3018488.3534448035},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":27247320.883172013},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":92700776.394410282},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":161976536.11074668},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":222161750.94824028},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":279559754.53285259},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUMIFS($X45:$X49,$J45:$J49,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":149567211.44071114},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":18279764.972060315},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":19725716.806263413},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":22537109.544475101},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":25785256.456103351},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":29419658.789647747},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":33819704.872161217},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":72575558.901845992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":11220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":11556600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":11903298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":12260396.939999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":12628208.848200001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":13007055.113645999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":21772667.670553796},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3366000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":3466980},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":3570989.4000000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":3678119.0819999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":3788462.6544599994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":3902116.5340937991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":13079500.850084119},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2152106.2600749996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1802644.6359065003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2104604.3853090005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2200109.1518420069},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2337796.9629741311},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":2482239.4539774815},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":42139484.01822722},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1541658.7119853126},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":2899492.1703569097},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":4958217.7591661019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":7646631.2822613446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":10665190.324013617},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":14428293.770443939},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X51-(X42-X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":631060439.07526588},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-21298253.325505119},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":7521604.0769086052},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":70163666.849935174},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":136191279.65464336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":192742092.15859249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":245740049.66069135},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H28","v":"Валовая прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X53,$H$15:$H53,$I54)/X$16)","v":1.2753335826869594},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA53,$H$15:$H53,$I54)/AA$16)","v":1.3213335147474981},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB53,$H$15:$H53,$I54)/AB$16)","v":1.3073694756385625},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC53,$H$15:$H53,$I54)/AC$16)","v":1.2851668655119572},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD53,$H$15:$H53,$I54)/AD$16)","v":1.2782583388453672},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE53,$H$15:$H53,$I54)/AE$16)","v":1.2731806913028236},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF53,$H$15:$H53,$I54)/AF$16)","v":1.2679064300457987},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG53,$H$15:$H53,$I54)/AG$16)","v":0},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH53,$H$15:$H53,$I54)/AH$16)","v":0},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI53,$H$15:$H53,$I54)/AI$16)","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ53,$H$15:$H53,$I54)/AJ$16)","v":0},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK53,$H$15:$H53,$I54)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL53,$H$15:$H53,$I54)/AL$16)","v":0},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM53,$H$15:$H53,$I54)/AM$16)","v":0},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN53,$H$15:$H53,$I54)/AN$16)","v":0},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO53,$H$15:$H53,$I54)/AO$16)","v":0},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP53,$H$15:$H53,$I54)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ53,$H$15:$H53,$I54)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR53,$H$15:$H53,$I54)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS53,$H$15:$H53,$I54)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT53,$H$15:$H53,$I54)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU53,$H$15:$H53,$I54)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV53,$H$15:$H53,$I54)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW53,$H$15:$H53,$I54)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX53,$H$15:$H53,$I54)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY53,$H$15:$H53,$I54)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ53,$H$15:$H53,$I54)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA53,$H$15:$H53,$I54)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB53,$H$15:$H53,$I54)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC53,$H$15:$H53,$I54)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD53,$H$15:$H53,$I54)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE53,$H$15:$H53,$I54)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF53,$H$15:$H53,$I54)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG53,$H$15:$H53,$I54)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH53,$H$15:$H53,$I54)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI53,$H$15:$H53,$I54)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ53,$H$15:$H53,$I54)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK53,$H$15:$H53,$I54)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL53,$H$15:$H53,$I54)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM53,$H$15:$H53,$I54)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN53,$H$15:$H53,$I54)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO53,$H$15:$H53,$I54)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP53,$H$15:$H53,$I54)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ53,$H$15:$H53,$I54)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR53,$H$15:$H53,$I54)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS53,$H$15:$H53,$I54)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT53,$H$15:$H53,$I54)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU53,$H$15:$H53,$I54)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV53,$H$15:$H53,$I54)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW53,$H$15:$H53,$I54)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX53,$H$15:$H53,$I54)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY53,$H$15:$H53,$I54)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ53,$H$15:$H53,$I54)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA53,$H$15:$H53,$I54)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB53,$H$15:$H53,$I54)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC53,$H$15:$H53,$I54)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD53,$H$15:$H53,$I54)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE53,$H$15:$H53,$I54)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF53,$H$15:$H53,$I54)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG53,$H$15:$H53,$I54)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH53,$H$15:$H53,$I54)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI53,$H$15:$H53,$I54)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ53,$H$15:$H53,$I54)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK53,$H$15:$H53,$I54)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL53,$H$15:$H53,$I54)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM53,$H$15:$H53,$I54)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN53,$H$15:$H53,$I54)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO53,$H$15:$H53,$I54)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP53,$H$15:$H53,$I54)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ53,$H$15:$H53,$I54)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR53,$H$15:$H53,$I54)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS53,$H$15:$H53,$I54)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT53,$H$15:$H53,$I54)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU53,$H$15:$H53,$I54)/CU$16)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H42","v":"Маржинальная прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X54,$H$15:$H54,$I55)/X$16)","v":0.45210331143966076},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA54,$H$15:$H54,$I55)/AA$16)","v":-0.83248637035631401},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB54,$H$15:$H54,$I55)/AB$16)","v":0.39210153687224303},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC54,$H$15:$H54,$I55)/AC$16)","v":0.44040942635101438},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD54,$H$15:$H54,$I55)/AD$16)","v":0.45239386978328328},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE54,$H$15:$H54,$I55)/AE$16)","v":0.45976071205132524},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF54,$H$15:$H54,$I55)/AF$16)","v":0.46454027602033132},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG54,$H$15:$H54,$I55)/AG$16)","v":0},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH54,$H$15:$H54,$I55)/AH$16)","v":0},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI54,$H$15:$H54,$I55)/AI$16)","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ54,$H$15:$H54,$I55)/AJ$16)","v":0},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK54,$H$15:$H54,$I55)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL54,$H$15:$H54,$I55)/AL$16)","v":0},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM54,$H$15:$H54,$I55)/AM$16)","v":0},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN54,$H$15:$H54,$I55)/AN$16)","v":0},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO54,$H$15:$H54,$I55)/AO$16)","v":0},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP54,$H$15:$H54,$I55)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ54,$H$15:$H54,$I55)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR54,$H$15:$H54,$I55)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS54,$H$15:$H54,$I55)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT54,$H$15:$H54,$I55)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU54,$H$15:$H54,$I55)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV54,$H$15:$H54,$I55)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW54,$H$15:$H54,$I55)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX54,$H$15:$H54,$I55)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY54,$H$15:$H54,$I55)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ54,$H$15:$H54,$I55)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA54,$H$15:$H54,$I55)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB54,$H$15:$H54,$I55)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC54,$H$15:$H54,$I55)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD54,$H$15:$H54,$I55)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE54,$H$15:$H54,$I55)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF54,$H$15:$H54,$I55)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG54,$H$15:$H54,$I55)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH54,$H$15:$H54,$I55)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI54,$H$15:$H54,$I55)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ54,$H$15:$H54,$I55)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK54,$H$15:$H54,$I55)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL54,$H$15:$H54,$I55)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM54,$H$15:$H54,$I55)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN54,$H$15:$H54,$I55)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO54,$H$15:$H54,$I55)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP54,$H$15:$H54,$I55)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ54,$H$15:$H54,$I55)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR54,$H$15:$H54,$I55)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS54,$H$15:$H54,$I55)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT54,$H$15:$H54,$I55)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU54,$H$15:$H54,$I55)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV54,$H$15:$H54,$I55)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW54,$H$15:$H54,$I55)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX54,$H$15:$H54,$I55)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY54,$H$15:$H54,$I55)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ54,$H$15:$H54,$I55)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA54,$H$15:$H54,$I55)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB54,$H$15:$H54,$I55)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC54,$H$15:$H54,$I55)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD54,$H$15:$H54,$I55)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE54,$H$15:$H54,$I55)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF54,$H$15:$H54,$I55)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG54,$H$15:$H54,$I55)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH54,$H$15:$H54,$I55)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI54,$H$15:$H54,$I55)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ54,$H$15:$H54,$I55)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK54,$H$15:$H54,$I55)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL54,$H$15:$H54,$I55)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM54,$H$15:$H54,$I55)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN54,$H$15:$H54,$I55)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO54,$H$15:$H54,$I55)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP54,$H$15:$H54,$I55)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ54,$H$15:$H54,$I55)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR54,$H$15:$H54,$I55)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS54,$H$15:$H54,$I55)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT54,$H$15:$H54,$I55)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU54,$H$15:$H54,$I55)/CU$16)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H51","v":"EBITDA"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X55,$H$15:$H55,$I56)/X$16)","v":0.36548092299307389},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA55,$H$15:$H55,$I56)/AA$16)","v":-5.8739685331713751},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB55,$H$15:$H55,$I56)/AB$16)","v":0.10823935795176999},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC55,$H$15:$H55,$I56)/AC$16)","v":0.33333852714017725},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD55,$H$15:$H55,$I56)/AD$16)","v":0.38037669845943606},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE55,$H$15:$H55,$I56)/AE$16)","v":0.39887712963579586},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF55,$H$15:$H55,$I56)/AF$16)","v":0.4083425766680317},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG55,$H$15:$H55,$I56)/AG$16)","v":0},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH55,$H$15:$H55,$I56)/AH$16)","v":0},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI55,$H$15:$H55,$I56)/AI$16)","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ55,$H$15:$H55,$I56)/AJ$16)","v":0},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK55,$H$15:$H55,$I56)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL55,$H$15:$H55,$I56)/AL$16)","v":0},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM55,$H$15:$H55,$I56)/AM$16)","v":0},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN55,$H$15:$H55,$I56)/AN$16)","v":0},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO55,$H$15:$H55,$I56)/AO$16)","v":0},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP55,$H$15:$H55,$I56)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ55,$H$15:$H55,$I56)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR55,$H$15:$H55,$I56)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS55,$H$15:$H55,$I56)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT55,$H$15:$H55,$I56)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU55,$H$15:$H55,$I56)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV55,$H$15:$H55,$I56)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW55,$H$15:$H55,$I56)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX55,$H$15:$H55,$I56)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY55,$H$15:$H55,$I56)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ55,$H$15:$H55,$I56)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA55,$H$15:$H55,$I56)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB55,$H$15:$H55,$I56)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC55,$H$15:$H55,$I56)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD55,$H$15:$H55,$I56)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE55,$H$15:$H55,$I56)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF55,$H$15:$H55,$I56)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG55,$H$15:$H55,$I56)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH55,$H$15:$H55,$I56)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI55,$H$15:$H55,$I56)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ55,$H$15:$H55,$I56)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK55,$H$15:$H55,$I56)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL55,$H$15:$H55,$I56)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM55,$H$15:$H55,$I56)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN55,$H$15:$H55,$I56)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO55,$H$15:$H55,$I56)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP55,$H$15:$H55,$I56)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ55,$H$15:$H55,$I56)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR55,$H$15:$H55,$I56)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS55,$H$15:$H55,$I56)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT55,$H$15:$H55,$I56)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU55,$H$15:$H55,$I56)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV55,$H$15:$H55,$I56)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW55,$H$15:$H55,$I56)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX55,$H$15:$H55,$I56)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY55,$H$15:$H55,$I56)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ55,$H$15:$H55,$I56)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA55,$H$15:$H55,$I56)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB55,$H$15:$H55,$I56)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC55,$H$15:$H55,$I56)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD55,$H$15:$H55,$I56)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE55,$H$15:$H55,$I56)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF55,$H$15:$H55,$I56)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG55,$H$15:$H55,$I56)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH55,$H$15:$H55,$I56)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI55,$H$15:$H55,$I56)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ55,$H$15:$H55,$I56)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK55,$H$15:$H55,$I56)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL55,$H$15:$H55,$I56)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM55,$H$15:$H55,$I56)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN55,$H$15:$H55,$I56)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO55,$H$15:$H55,$I56)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP55,$H$15:$H55,$I56)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ55,$H$15:$H55,$I56)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR55,$H$15:$H55,$I56)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS55,$H$15:$H55,$I56)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT55,$H$15:$H55,$I56)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU55,$H$15:$H55,$I56)/CU$16)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"Фактор точки безубыточности"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$18","v":"кол-во магазинов"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во магазинов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,MAX(Calc!$Z$12:$CV$12)))","v":61},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AA$12))","v":19},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AB$12))","v":31},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AC$12))","v":37},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AD$12))","v":49},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AE$12))","v":55},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AF$12))","v":61},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$22","v":"Трафик"},null,null,null,{"$f":"Calc!$M$22","v":"кол-во потенциальных посетителей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":18381095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":55410},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":838610},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2467840},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":3949040},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":5059915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":6010280},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$62","v":"кол-во посетителей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":1006762.8214700001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2110.99217},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":43282.13394},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":133352.31605999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":216772.70195999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":279218.70095999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":332025.97638000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"Расчет точек безубыточности"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$18","v":"кол-во магазинов"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во магазинов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X60*X$44/X$42))","v":11.687518232095529},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA60*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA60*AA$44/AA$42)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(IF(AB$42=0,0,AB60*AB$44/AB$42)<0,0,IF(AB$42=0,0,AB60*AB$44/AB$42)))","v":22.442471449434407},{"$f":"IF(AC$11=\"\",0,IF(IF(AC$42=0,0,AC60*AC$44/AC$42)<0,0,IF(AC$42=0,0,AC60*AC$44/AC$42)))","v":8.9953189776721221},7.8003740337131209,7.2833475002977002,7.3794670504312512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(IF(CN$42=0,0,CN60*CN$44/CN$42)<0,0,IF(CN$42=0,0,CN60*CN$44/CN$42)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$22","v":"Трафик"},null,null,null,{"$f":"Calc!$M$22","v":"кол-во потенциальных посетителей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X61*X$44/X$42))","v":3521793.1629242627},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA61*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA61*AA$44/AA$42)))","v":0},607112.2897487157,599973.18880698294,628652.83824682585,670056.71394488786,727092.83973550727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(IF(CM$42=0,0,CM61*CM$44/CM$42)<0,0,IF(CM$42=0,0,CM61*CM$44/CM$42)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$62","v":"кол-во посетителей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X62*X$44/X$42))","v":192894.40707092729},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA62*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA62*AA$44/AA$42)))","v":0},31334.130813517611,32420.178901920241,34508.329705849334,36975.396866788855,40166.799222679918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(IF(CM$42=0,0,CM62*CM$44/CM$42)<0,0,IF(CM$42=0,0,CM62*CM$44/CM$42)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70}]

{"sheet":"Rep","index":27,"n_rows":322,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I52\")","v":"Rep"},null,null,{"$f":"INDIRECT(\"START!K52\")","v":"Укрупненное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":1726657670.4120474},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3625871.1985312803},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":69490472.035690859},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":210487720.85211015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":358043171.95619965},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":483211690.61404997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":601798743.75546551},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1262566990.0651844},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2642613.8927370002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":51319685.643816993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":154781913.88985348},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":262410601.21284527},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":353056335.01109314},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":438355840.41483855},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":417806686.37221849},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":891403.76953980001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":16315582.774485022},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":50092342.954632111},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":86064496.132873729},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":117205718.42325193},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":147237142.31743589},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":46283993.974644549},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":91853.536254480015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1855203.6173888603},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5613464.0076245684},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":9568074.6104806419},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":12949637.179704947},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":16205761.023191048},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Repd!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":625625413.9717896},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1230378.6311427499},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":24065611.042102195},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":75231798.633979023},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":129207336.84637068},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":175603793.46324888},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":220286495.35494599},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":321953212.85805041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":624173.23625562515},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":12528886.713270461},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":38947705.847481512},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":66641576.587054901},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":90268646.0612645},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":112942224.41272341},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":211958272.8746652},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":430527.50170500006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":8344575.8332521366},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":25439625.423064418},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":43620308.09728764},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":59391857.537677988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":74731378.481677994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":29946556.787082225},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":60837.750435000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1178333.4845218125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3593408.0687271534},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6162844.6525881384},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":8391788.1929558087},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":10559344.63785431},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":1976382.2620699666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3988.6301000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":77654.419082450011},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":237069.90184220165},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":406744.8418508551},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":553907.31969493744},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":697017.14949952241},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":60055385.334025383},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":99091.810781250009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2252556.135703125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7444309.5798828769},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12655137.688714037},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":16870071.546873678},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":20734218.57207042},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":18016615.600207616},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":29727.543234375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":675766.84071093739},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2233292.8739648624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3796541.3066142113},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5061021.4640621031},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":6220265.5716211265},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":288738141.70046115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":578797.51877887489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":10956676.374054855},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":34457481.55861745},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":59453800.803252436},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":81148881.31592229},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":102142504.12983522},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":126083442.98283279},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":264562.04313000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4835910.6668738248},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":14930322.163683966},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":25820570.794729084},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":35415627.171845369},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":44816450.142570548},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":94562582.237124592},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":198421.53234749998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3626933.0001553688},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":11197741.622762972},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":19365428.096046809},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":26561720.378884029},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":33612337.606927916},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":900596.02130594861},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1889.7288794999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":34542.219049098756},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":106645.15831202832},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":184432.64853377914},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":252968.76551318125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":320117.50101836119},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":51685784.968613692},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":87634.011093749985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1891761.913828125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6325209.7029680628},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":10833360.972263664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":14552742.307445932},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":17995076.061014153},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":15505735.490584105},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":26290.203328124997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":567528.57414843747},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1897562.9108904188},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3250008.2916790987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4365822.6922337795},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":5398522.8183042444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":14934059.413277971},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":27407.876108250002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":580047.9547768801},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1826611.2278800621},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3111959.4560633516},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4186266.0860620835},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":5201766.8123873435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":3379675.1727304878},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6790.9090095000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":134239.46025798001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":407472.11081297992},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":696697.65159833024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":946243.9068359104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1188231.1342157871},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":2896864.4337689895},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5820.7791509999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":115062.39450684001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":349261.80926826852},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":597169.41565571167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":811066.20585935167},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1018483.8293278175},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":1931242.9558459928},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3880.5194340000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":76708.263004559994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":232841.20617884566},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":398112.94377047441},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":540710.80390623433},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":678989.21955187828},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":5174059.1161019253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":8396.6680874999984},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":195413.72077499999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":643873.92432305252},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1092291.880799104},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1452496.2842004518},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1781586.6379168166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":1552217.7348305769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2519.0004262499997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":58624.116232500004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":193162.17729691573},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":327687.56423973117},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":435748.8852601354},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":534475.9913750448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1101032256.4402578},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2395492.5673885299},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":45424860.993588679},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":135255922.2181311},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":228835835.10982892},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":307607897.15080112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":381512248.40051937},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":940613777.20713401},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2018440.656481375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":38790798.93054653},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":115834208.04237194},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":195769024.62579039},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":262787688.94982865},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":325413616.00211507},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":129068544.67175737},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":312606.25076092506},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":5358906.4004301652},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":15634861.396014662},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":26610695.329621285},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":36056837.107329652},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":45094638.187600672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":31349934.561366573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":64445.660146230002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1275155.6626119805},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3786852.7797445059},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6456115.1544172894},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":8763371.0936428644},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":11003994.210803704},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":320404605.92428088},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5413980.9208333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":18177540.110416669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":42555145.823720828},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":66859298.999082237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":85446146.202560902},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":101952493.8676669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":6379184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":490000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":854000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":938000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1125600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1350720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1620864},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Крупный чек"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":4556560},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":350000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":610000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":670000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":804000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":964800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1157760},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Средний чек"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":122000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":134000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":160800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":192960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":231552},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Up-Sale-чек"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":122000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":134000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":160800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":192960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":231552},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":160451141.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2294600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":8900916.666666666},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":21435333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":33978666.666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":43035958.333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":50805666.666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Представительские расходы"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":153726141.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":554100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7446416.666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":20565333.333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":32908666.666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":42165958.333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":50085666.666666664},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Командировочные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":5470000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1600000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1220000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":650000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":850000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":650000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":500000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":1255000.0000000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":140500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":234500.00000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":220000.00000000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":220000.00000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":220000.00000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":220000.00000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":14833754.3348132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2044000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2393920},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2459631.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2549590.5480000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2643865.2644399996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2742746.9223731998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":38415200.859999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":117943.15},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1845042.835},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5139689.8499999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":8229165.3499999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":10548691.600000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":12534668.075000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":100325325.06280097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":467437.77083333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4183660.6087500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":12582491.040387498},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":20976276.434415575},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":27866911.004787546},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":34248548.20362702},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ продавцов-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":74965363.894462302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":151875.20833333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2927431.2374999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":9360377.7233750019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":15753443.411088906},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":20977500.772913504},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":25794735.541251559},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":15524183.72232},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2472000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2546160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2622544.7999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2701221.1440000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2782257.7783199996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":5045359.7097539995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":877896.87179999985},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":904233.77795399958},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":7762091.8611599999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1236000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1273080},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1311272.3999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1350610.5720000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1391128.8891599998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":42139484.01822722},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1541658.7119853126},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2899492.1703569097},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4958217.7591661019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":7646631.2822613446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":10665190.324013617},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":14428293.770443939},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":20964044.784093652},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1126100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1740182.675000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2336365.649117501},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3420672.9468729347},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5008207.2615166642},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":7332516.2515865518},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":2019101.1081380956},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":99300},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":168404.77500000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":226099.90152750016},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":331032.86582641315},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":484665.21885645145},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":709598.34692773083},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":631060439.07526588},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-21298253.325505119},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7521604.0769086052},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":70163666.849935174},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":136191279.65464336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":192742092.15859249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":245740049.66069135},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Юридические расходы"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":44027.777777777788},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":9166.6666666666661},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":9166.6666666666679},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":8333.3333333333339},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":8333.3333333333339},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":8333.3333333333339},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":694.44444444444446},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)))","v":"Ремонтные работы (200кв.м.)"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":24103333.333333332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":688333.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2590000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3791666.666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4783333.333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5716666.666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":6533333.3333333321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"Оргтехника, кассовая техника и ПО"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CV132,$Z$2:$CV$2,Periods!$Q$18),SUM($Z132:$CV132))","v":6706666.666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":153333.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":703333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1050000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1350000.0000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1599999.9999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1850000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z132:$CV132,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":3157591.1681361441},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":11189.092975712178},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":152695.20900262322},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":423373.21445955575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":675287.61376283644},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":865799.71426090656},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1029246.3236745099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)=0,$L147=0,$L147=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)))","v":"транспортный налог"},null,null,{"$f":"L146+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CV147,$Z$2:$CV$2,Periods!$Q$18),SUM($Z147:$CV147))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CV153,$Z$2:$CV$2,Periods!$Q$18),SUM($Z153:$CV153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":168},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L167+1","v":2},{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B168=Lists!$CU$24,SUMIFS($Z168:$CV168,$Z$2:$CV$2,Periods!$Q$18),SUM($Z168:$CV168))","v":508486561.0230577},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1104847.48336104},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":19848691.178842254},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":62130816.731440254},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":105020512.04432434},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":142130695.12327322},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":178250998.46181655},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":169},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L168+1","v":3},{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CV169,$Z$2:$CV$2,Periods!$Q$18),SUM($Z169:$CV169))","v":56319590.683662713},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":113042.81593382399},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2258562.6625845036},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6961745.0860859249},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":11667410.796067538},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":15703822.351931712},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":19615006.971059214},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":174},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$CV174,$Z$2:$CV$2,Periods!$Q$18),SUM($Z174:$CV174))","v":114449440.69353515},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":186601.84312500001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4236340.1283750003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":14055682.855329001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":24060295.590548579},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":32204673.635712072},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":39705846.640445508},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":179},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X179-SUM($X180:$X183))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B179=Lists!$CU$24,SUMIFS($Z179:$CV179,$Z$2:$CV$2,Periods!$Q$18),SUM($Z179:$CV179))","v":7470220.7999999998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":490000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":938000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1125600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1350720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1620864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1945036.7999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":184},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X184-SUM($X185:$X188))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B184=Lists!$CU$24,SUMIFS($Z184:$CV184,$Z$2:$CV$2,Periods!$Q$18),SUM($Z184:$CV184))","v":187476303.33333331},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2454873.333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":9216510},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":24645920},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":40275795},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":50977135},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":59906070},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z184:$CV184,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":185},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L185=0,$L185=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L185)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L185)))","v":"Представительские расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B185=Lists!$CU$24,SUMIFS($Z185:$CV185,$Z$2:$CV$2,Periods!$Q$18),SUM($Z185:$CV185))","v":179913770},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":446140},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7718710},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":23781920},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":38811795},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":50113135},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":59042070},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z185:$CV185,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":190},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L190=0,$L190=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L190)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L190)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$CV190,$Z$2:$CV$2,Periods!$Q$18),SUM($Z190:$CV190))","v":10238274.64214875},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1412500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1662375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1712246.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1763613.6375000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1816522.0466250004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1871017.7080237493},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":195},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L195)=0,$L195=0,$L195=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L195)))","v":"Крупный чек"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B195=Lists!$CU$24,SUMIFS($Z195:$CV195,$Z$2:$CV$2,Periods!$Q$18),SUM($Z195:$CV195))","v":18003729.175000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":36670.975000000006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":776313.9},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2397121.7999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3895814.9249999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5010914.7750000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":5886892.7999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z195:$CV195,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L200=0,$L200=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L200)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L200)))","v":"ФОТ продавцов-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$CV200,$Z$2:$CV$2,Periods!$Q$18),SUM($Z200:$CV200))","v":73836921.076441467},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":122912.43489583334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2735235.7101562498},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":9095466.1234062519},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":15520313.694464689},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":20766069.913524192},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":25596923.199994244},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":201},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B201=Lists!$CU$24,SUMIFS($Z201:$CV201,$Z$2:$CV$2,Periods!$Q$18),SUM($Z201:$CV201))","v":21812543.477526184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":28184.8984375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":762912.05484374985},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2649166.3570312504},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4586155.1933521405},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6166391.7162404619},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":7619733.2576210806},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X206-SUMIFS($X207:$X233,$J207:$J233,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$CV206,$Z$2:$CV$2,Periods!$Q$18),SUM($Z206:$CV206))","v":154812047.62404367},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":17598905.616067655},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":19778967.986090325},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":23108546.557949223},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":26899576.426597506},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":31202590.162904136},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":36223460.874434829},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H207","v":"Управленческие расходы"},{"$f":"I208","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L211)=0,$L211=0,$L211=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L211)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$CV211,$Z$2:$CV$2,Periods!$Q$18),SUM($Z211:$CV211))","v":10015366.6046785},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1495000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1604850},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1652995.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1702585.3650000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1753662.9259499996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1806272.8137284992},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$CV216,$Z$2:$CV$2,Periods!$Q$18),SUM($Z216:$CV216))","v":21610079.481633224},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3225750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3462772.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3566655.6750000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3673655.3452500002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3783865.0056074993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":3897380.9557757243},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":217},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X217-SUM($X218:$X223))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B217=Lists!$CU$24,SUMIFS($Z217:$CV217,$Z$2:$CV$2,Periods!$Q$18),SUM($Z217:$CV217))","v":15073108.785404079},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2230226.2600749996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1975208.5804059375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2529626.5623707999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2644437.3472104087},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2809878.0388189573},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2883731.996522977},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H218","v":"Управленческие расходы"},{"$f":"I219","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L222)=0,$L222=0,$L222=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L222)))","v":"Прочие расходы на персонал"},null,{"$f":"L221+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$CV222,$Z$2:$CV$2,Periods!$Q$18),SUM($Z222:$CV222))","v":756504.50177817966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":58418.744022916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":74521.100773124999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":109805.20636455},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":144339.11189516608},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":172129.9192159838},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":197290.41950643811},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":226},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L226)=0,$L226=0,$L226=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L226)))","v":"Юридические расходы"},null,{"$f":"L225+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B226=Lists!$CU$24,SUMIFS($Z226:$CV226,$Z$2:$CV$2,Periods!$Q$18),SUM($Z226:$CV226))","v":7334176.6160580013},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":43950.059579239685},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":526917.04530275718},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1440680.5559912424},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2290871.6088632187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":3031757.3463215432},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":231},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H227","v":"Управленческие расходы"},{"$f":"I228","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L231)=0,$L231=0,$L231=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L231)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B231=Lists!$CU$24,SUMIFS($Z231:$CV231,$Z$2:$CV$2,Periods!$Q$18),SUM($Z231:$CV231))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X237-SUMIFS($X238:$X245,$J238:$J245,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$CV237,$Z$2:$CV$2,Periods!$Q$18),SUM($Z237:$CV237))","v":394990000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":88591000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":95520000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":56799000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":58761000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":56799000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":38520000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":242},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H238","v":"Капзатраты"},{"$f":"I240","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L242)=0,$L242=0,$L242=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L242)))","v":"Съемка видео-роликов"},null,{"$f":"L241+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B242=Lists!$CU$24,SUMIFS($Z242:$CV242,$Z$2:$CV$2,Periods!$Q$18),SUM($Z242:$CV242))","v":1220000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":272000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":264000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":204000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":204000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":247},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B247=Lists!$CU$24,SUMIFS($Z247:$CV247,$Z$2:$CV$2,Periods!$Q$18),SUM($Z247:$CV247))","v":8454228.4722222202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":76914.583333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":883199.99999999977},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1502108.333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1847149.9999999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2022764.583333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2122090.9722222215},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":248},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L248)=0,$L248=0,$L248=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L248)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B248=Lists!$CU$24,SUMIFS($Z248:$CV248,$Z$2:$CV$2,Periods!$Q$18),SUM($Z248:$CV248))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":258},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X258-(X235-X237-X247+X252-X254-X256))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B258=Lists!$CU$24,SUMIFS($Z258:$CV258,$Z$2:$CV$2,Periods!$Q$18),SUM($Z258:$CV258))","v":208288699.62620753},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-110468795.90736695},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":-89100015.856654793},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":22605393.250765454},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":72307405.614456534},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":107029402.01072057},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":205915310.51428676},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B264=Lists!$CU$24,SUMIFS($Z264:$CV264,$Z$2:$CV$2,Periods!$Q$18),SUM($Z264:$CV264))","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2407407.4074074072},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":33995271.867612295},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":39101654.846335702},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":39101654.846335694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":39101654.846335679},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":16292356.185973225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":274},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X274-(X260+X262+X268-X264-X266-X270-X272))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B274=Lists!$CU$24,SUMIFS($Z274:$CV274,$Z$2:$CV$2,Periods!$Q$18),SUM($Z274:$CV274))","v":5576999.5233497396},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":175325925.92592594},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":24242885.838095777},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":-22605393.250765447},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":-72307405.614456519},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":-82460810.065757334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":-16618203.309692688},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":279},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X279-$X277)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z279:$CV279,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":213865699.14955726},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z277:AA277))","v":64857130.018558979},{"$f":"IF(AB$11=\"\",0,SUM($Z277:AB277))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z277:AC277))","v":3.7252902984619141E-9},{"$f":"IF(AD$11=\"\",0,SUM($Z277:AD277))","v":3.7252902984619141E-9},{"$f":"IF(AE$11=\"\",0,SUM($Z277:AE277))","v":24568591.944963176},{"$f":"IF(AF$11=\"\",0,SUM($Z277:AF277))","v":213865699.14955726},{"$f":"IF(AG$11=\"\",0,SUM($Z277:AG277))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z277:AH277))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z277:AI277))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z277:AJ277))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z277:AK277))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z277:AL277))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z277:AM277))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z277:AN277))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z277:AO277))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z277:AP277))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z277:AQ277))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z277:AR277))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z277:AS277))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z277:AT277))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z277:AU277))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z277:AV277))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z277:AW277))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z277:AX277))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z277:AY277))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z277:AZ277))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z277:BA277))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z277:BB277))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z277:BC277))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z277:BD277))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z277:BE277))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z277:BF277))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z277:BG277))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z277:BH277))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z277:BI277))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z277:BJ277))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z277:BK277))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z277:BL277))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z277:BM277))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z277:BN277))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z277:BO277))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z277:BP277))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z277:BQ277))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z277:BR277))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z277:BS277))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z277:BT277))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z277:BU277))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z277:BV277))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z277:BW277))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z277:BX277))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z277:BY277))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z277:BZ277))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z277:CA277))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z277:CB277))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z277:CC277))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z277:CD277))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z277:CE277))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z277:CF277))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z277:CG277))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z277:CH277))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z277:CI277))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z277:CJ277))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z277:CK277))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z277:CL277))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z277:CM277))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z277:CN277))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z277:CO277))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z277:CP277))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z277:CQ277))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z277:CR277))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z277:CS277))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z277:CT277))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z277:CU277))","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":285},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z285:$CV285,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,null,{"$f":"H287","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M287","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z290:$CV290,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":6420000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AB$12))","v":6420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AC$12))","v":6420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AD$12))","v":3435000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AE$12))","v":6420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AF$12))","v":6420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z290:$CV290,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X296-SUM(X297:X316))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z296:$CV296,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":483186963.86771703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AA$12))","v":152539078.40529552},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AB$12))","v":182541609.71929517},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AC$12))","v":226404470.58069515},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AD$12))","v":263903009.43935096},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AE$12))","v":325610631.28856939},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AF$12))","v":483186963.86771703},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z296:$CV296,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z301:$CV301,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":3893626.3623619191},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AA$12))","v":73109.355992659926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AB$12))","v":480020.42251856625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AC$12))","v":1302368.362939477},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AD$12))","v":2138053.6200160012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AE$12))","v":2935796.5591296069},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AF$12))","v":3893626.3623619191},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z306:$CV306,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":9196029.8895360529},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AB$12))","v":769270.42302399501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AC$12))","v":2205066.5827641264},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AD$12))","v":3420085.4201468676},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AE$12))","v":4405461.4622454643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AF$12))","v":9196029.8895360529},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z308:$CV308,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z308:$CV308,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z309:$CV309,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AA$12))","v":127592592.5925926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AB$12))","v":133597320.72498029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AC$12))","v":94495665.878644586},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AD$12))","v":55394011.032308877},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AE$12))","v":16292356.185973227},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z309:$CV309,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z310:$CV310,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AA$12))","v":850617.28395061754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AB$12))","v":890648.80483320169},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AC$12))","v":629971.10585762933},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AD$12))","v":369293.40688205883},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AE$12))","v":108615.70790648833},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z310:$CV310,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":311},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z311:$CV311,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AB$12))","v":28901199.470877495},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AC$12))","v":60699885.544355556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AD$12))","v":38693130.375918195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z311:$CV311,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z312:$CV312,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AB$12))","v":381382.53426301444},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AD$12))","v":322442.75313265249},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X318)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z318:$CV318))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X283-X296","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA283-$AA296)","v":2.9802322387695313E-8},{"$f":"IF(AB$11=\"\",0,$AA283-$AA296)","v":2.9802322387695313E-8},2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA283-$AA296)","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":28,"n_rows":318,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I53\")","v":"Repd"},null,null,{"$f":"INDIRECT(\"START!K53\")","v":"Детализированное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":1726657670.4120471},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA92)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB92)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC92)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD92)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE92)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF92)","v":13403.519849999999},{"$f":"IF(AG$11=\"\",0,Calc!AG92)","v":48521.185948200007},{"$f":"IF(AH$11=\"\",0,Calc!AH92)","v":110324.08022328001},{"$f":"IF(AI$11=\"\",0,Calc!AI92)","v":401035.99601627997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ92)","v":672791.33492532},{"$f":"IF(AK$11=\"\",0,Calc!AK92)","v":939173.88148883998},{"$f":"IF(AL$11=\"\",0,Calc!AL92)","v":1440621.20007936},{"$f":"IF(AM$11=\"\",0,Calc!AM92)","v":2166506.9639513283},{"$f":"IF(AN$11=\"\",0,Calc!AN92)","v":2997633.7533653281},{"$f":"IF(AO$11=\"\",0,Calc!AO92)","v":3828334.0069790641},{"$f":"IF(AP$11=\"\",0,Calc!AP92)","v":4491994.9982551197},{"$f":"IF(AQ$11=\"\",0,Calc!AQ92)","v":4529988.1698424928},{"$f":"IF(AR$11=\"\",0,Calc!AR92)","v":5932958.2166048763},{"$f":"IF(AS$11=\"\",0,Calc!AS92)","v":4897111.6225700201},{"$f":"IF(AT$11=\"\",0,Calc!AT92)","v":4631832.1254032608},{"$f":"IF(AU$11=\"\",0,Calc!AU92)","v":7425360.6414872445},{"$f":"IF(AV$11=\"\",0,Calc!AV92)","v":9168991.8003515694},{"$f":"IF(AW$11=\"\",0,Calc!AW92)","v":9189378.9843285196},{"$f":"IF(AX$11=\"\",0,Calc!AX92)","v":10230380.752552051},{"$f":"IF(AY$11=\"\",0,Calc!AY92)","v":12336756.995395849},{"$f":"IF(AZ$11=\"\",0,Calc!AZ92)","v":14286965.135303047},{"$f":"IF(BA$11=\"\",0,Calc!BA92)","v":15954659.323579289},{"$f":"IF(BB$11=\"\",0,Calc!BB92)","v":16366846.875497814},{"$f":"IF(BC$11=\"\",0,Calc!BC92)","v":14818410.69230677},{"$f":"IF(BD$11=\"\",0,Calc!BD92)","v":17059804.794187155},{"$f":"IF(BE$11=\"\",0,Calc!BE92)","v":15836209.334146898},{"$f":"IF(BF$11=\"\",0,Calc!BF92)","v":13783640.910199774},{"$f":"IF(BG$11=\"\",0,Calc!BG92)","v":20505111.981878582},{"$f":"IF(BH$11=\"\",0,Calc!BH92)","v":23883221.935016386},{"$f":"IF(BI$11=\"\",0,Calc!BI92)","v":22301975.728906929},{"$f":"IF(BJ$11=\"\",0,Calc!BJ92)","v":23354117.145691629},{"$f":"IF(BK$11=\"\",0,Calc!BK92)","v":26787689.20273206},{"$f":"IF(BL$11=\"\",0,Calc!BL92)","v":29461738.074397158},{"$f":"IF(BM$11=\"\",0,Calc!BM92)","v":31164149.124568846},{"$f":"IF(BN$11=\"\",0,Calc!BN92)","v":30488120.461356666},{"$f":"IF(BO$11=\"\",0,Calc!BO92)","v":26392778.24283066},{"$f":"IF(BP$11=\"\",0,Calc!BP92)","v":29015200.31817602},{"$f":"IF(BQ$11=\"\",0,Calc!BQ92)","v":26255782.228620719},{"$f":"IF(BR$11=\"\",0,Calc!BR92)","v":22039992.85667916},{"$f":"IF(BS$11=\"\",0,Calc!BS92)","v":31985217.328679405},{"$f":"IF(BT$11=\"\",0,Calc!BT92)","v":36588272.080845118},{"$f":"IF(BU$11=\"\",0,Calc!BU92)","v":33536306.395910744},{"$f":"IF(BV$11=\"\",0,Calc!BV92)","v":34327925.641403057},{"$f":"IF(BW$11=\"\",0,Calc!BW92)","v":38403635.540382564},{"$f":"IF(BX$11=\"\",0,Calc!BX92)","v":41614554.591083482},{"$f":"IF(BY$11=\"\",0,Calc!BY92)","v":43468500.105710201},{"$f":"IF(BZ$11=\"\",0,Calc!BZ92)","v":42074925.265936092},{"$f":"IF(CA$11=\"\",0,Calc!CA92)","v":36191317.649498835},{"$f":"IF(CB$11=\"\",0,Calc!CB92)","v":39341562.535016246},{"$f":"IF(CC$11=\"\",0,Calc!CC92)","v":35499919.864348486},{"$f":"IF(CD$11=\"\",0,Calc!CD92)","v":29355766.86765448},{"$f":"IF(CE$11=\"\",0,Calc!CE92)","v":42188885.808233924},{"$f":"IF(CF$11=\"\",0,Calc!CF92)","v":47774637.332481042},{"$f":"IF(CG$11=\"\",0,Calc!CG92)","v":43371848.817923121},{"$f":"IF(CH$11=\"\",0,Calc!CH92)","v":43926136.235781543},{"$f":"IF(CI$11=\"\",0,Calc!CI92)","v":49067904.527400829},{"$f":"IF(CJ$11=\"\",0,Calc!CJ92)","v":53031486.043605752},{"$f":"IF(CK$11=\"\",0,Calc!CK92)","v":55327702.267326422},{"$f":"IF(CL$11=\"\",0,Calc!CL92)","v":53299941.030065171},{"$f":"IF(CM$11=\"\",0,Calc!CM92)","v":45457013.688106708},{"$f":"IF(CN$11=\"\",0,Calc!CN92)","v":48960454.178051516},{"$f":"IF(CO$11=\"\",0,Calc!CO92)","v":43870954.97077772},{"$f":"IF(CP$11=\"\",0,Calc!CP92)","v":36111024.79604464},{"$f":"IF(CQ$11=\"\",0,Calc!CQ92)","v":51801533.835943766},{"$f":"IF(CR$11=\"\",0,Calc!CR92)","v":58444022.292398028},{"$f":"IF(CS$11=\"\",0,Calc!CS92)","v":52852114.663856186},{"$f":"IF(CT$11=\"\",0,Calc!CT92)","v":53574591.461888678},{"$f":"IF(CU$11=\"\",0,Calc!CU92)","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1262566990.0651839},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA93)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB93)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC93)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD93)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE93)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF93)","v":8396.4562499999993},{"$f":"IF(AG$11=\"\",0,Calc!AG93)","v":34212.113355000009},{"$f":"IF(AH$11=\"\",0,Calc!AH93)","v":78263.739476999996},{"$f":"IF(AI$11=\"\",0,Calc!AI93)","v":292703.02765199996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ93)","v":490109.26677300001},{"$f":"IF(AK$11=\"\",0,Calc!AK93)","v":687031.66772100003},{"$f":"IF(AL$11=\"\",0,Calc!AL93)","v":1051897.621509},{"$f":"IF(AM$11=\"\",0,Calc!AM93)","v":1585391.1150042},{"$f":"IF(AN$11=\"\",0,Calc!AN93)","v":2199169.5571691999},{"$f":"IF(AO$11=\"\",0,Calc!AO93)","v":2821199.9176746001},{"$f":"IF(AP$11=\"\",0,Calc!AP93)","v":3317103.6079828497},{"$f":"IF(AQ$11=\"\",0,Calc!AQ93)","v":3352205.1873397501},{"$f":"IF(AR$11=\"\",0,Calc!AR93)","v":4400111.5712505002},{"$f":"IF(AS$11=\"\",0,Calc!AS93)","v":3627672.92902917},{"$f":"IF(AT$11=\"\",0,Calc!AT93)","v":3428242.086135888},{"$f":"IF(AU$11=\"\",0,Calc!AU93)","v":5492136.8994588181},{"$f":"IF(AV$11=\"\",0,Calc!AV93)","v":6774103.50707475},{"$f":"IF(AW$11=\"\",0,Calc!AW93)","v":6780400.4977991097},{"$f":"IF(AX$11=\"\",0,Calc!AX93)","v":7541948.7678981591},{"$f":"IF(AY$11=\"\",0,Calc!AY93)","v":9087732.5477659795},{"$f":"IF(AZ$11=\"\",0,Calc!AZ93)","v":10516294.83547518},{"$f":"IF(BA$11=\"\",0,Calc!BA93)","v":11735452.062181717},{"$f":"IF(BB$11=\"\",0,Calc!BB93)","v":12033110.174002152},{"$f":"IF(BC$11=\"\",0,Calc!BC93)","v":10893467.952788424},{"$f":"IF(BD$11=\"\",0,Calc!BD93)","v":12542867.823369445},{"$f":"IF(BE$11=\"\",0,Calc!BE93)","v":11644701.894985896},{"$f":"IF(BF$11=\"\",0,Calc!BF93)","v":10139148.423386976},{"$f":"IF(BG$11=\"\",0,Calc!BG93)","v":15076527.452250717},{"$f":"IF(BH$11=\"\",0,Calc!BH93)","v":17561956.948043991},{"$f":"IF(BI$11=\"\",0,Calc!BI93)","v":16394237.360699259},{"$f":"IF(BJ$11=\"\",0,Calc!BJ93)","v":17156416.414903715},{"$f":"IF(BK$11=\"\",0,Calc!BK93)","v":19663951.87184206},{"$f":"IF(BL$11=\"\",0,Calc!BL93)","v":21624636.924924757},{"$f":"IF(BM$11=\"\",0,Calc!BM93)","v":22874369.239234082},{"$f":"IF(BN$11=\"\",0,Calc!BN93)","v":22368071.348312039},{"$f":"IF(BO$11=\"\",0,Calc!BO93)","v":19356025.574477423},{"$f":"IF(BP$11=\"\",0,Calc!BP93)","v":21262021.89452},{"$f":"IF(BQ$11=\"\",0,Calc!BQ93)","v":19238594.551060572},{"$f":"IF(BR$11=\"\",0,Calc!BR93)","v":16148065.738984993},{"$f":"IF(BS$11=\"\",0,Calc!BS93)","v":23431346.771142073},{"$f":"IF(BT$11=\"\",0,Calc!BT93)","v":26793311.593935803},{"$f":"IF(BU$11=\"\",0,Calc!BU93)","v":24541797.487672873},{"$f":"IF(BV$11=\"\",0,Calc!BV93)","v":25108408.216738578},{"$f":"IF(BW$11=\"\",0,Calc!BW93)","v":28092263.197305091},{"$f":"IF(BX$11=\"\",0,Calc!BX93)","v":30442180.344425455},{"$f":"IF(BY$11=\"\",0,Calc!BY93)","v":31794833.030348781},{"$f":"IF(BZ$11=\"\",0,Calc!BZ93)","v":30767641.833654284},{"$f":"IF(CA$11=\"\",0,Calc!CA93)","v":26449421.928477339},{"$f":"IF(CB$11=\"\",0,Calc!CB93)","v":28737884.586265121},{"$f":"IF(CC$11=\"\",0,Calc!CC93)","v":25920811.571021412},{"$f":"IF(CD$11=\"\",0,Calc!CD93)","v":21434982.68253452},{"$f":"IF(CE$11=\"\",0,Calc!CE93)","v":30809485.311829913},{"$f":"IF(CF$11=\"\",0,Calc!CF93)","v":34883512.891381226},{"$f":"IF(CG$11=\"\",0,Calc!CG93)","v":31663556.027183808},{"$f":"IF(CH$11=\"\",0,Calc!CH93)","v":32059761.606666174},{"$f":"IF(CI$11=\"\",0,Calc!CI93)","v":35795142.354273766},{"$f":"IF(CJ$11=\"\",0,Calc!CJ93)","v":38668917.775324956},{"$f":"IF(CK$11=\"\",0,Calc!CK93)","v":40329571.360158771},{"$f":"IF(CL$11=\"\",0,Calc!CL93)","v":38847685.766643174},{"$f":"IF(CM$11=\"\",0,Calc!CM93)","v":33129336.64595395},{"$f":"IF(CN$11=\"\",0,Calc!CN93)","v":35683098.511577152},{"$f":"IF(CO$11=\"\",0,Calc!CO93)","v":31968372.61933874},{"$f":"IF(CP$11=\"\",0,Calc!CP93)","v":26296034.677713014},{"$f":"IF(CQ$11=\"\",0,Calc!CQ93)","v":37712474.083969213},{"$f":"IF(CR$11=\"\",0,Calc!CR93)","v":42529176.456140079},{"$f":"IF(CS$11=\"\",0,Calc!CS93)","v":38440684.160501227},{"$f":"IF(CT$11=\"\",0,Calc!CT93)","v":38955346.003244422},{"$f":"IF(CU$11=\"\",0,Calc!CU93)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":417806686.37221843},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA94)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB94)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC94)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD94)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE94)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF94)","v":4823.28},{"$f":"IF(AG$11=\"\",0,Calc!AG94)","v":13213.142712000001},{"$f":"IF(AH$11=\"\",0,Calc!AH94)","v":29513.405413799999},{"$f":"IF(AI$11=\"\",0,Calc!AI94)","v":98152.944733800003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ94)","v":165679.48552320001},{"$f":"IF(AK$11=\"\",0,Calc!AK94)","v":228043.40462639998},{"$f":"IF(AL$11=\"\",0,Calc!AL94)","v":351978.10653059999},{"$f":"IF(AM$11=\"\",0,Calc!AM94)","v":525345.83118467999},{"$f":"IF(AN$11=\"\",0,Calc!AN94)","v":720567.77406768012},{"$f":"IF(AO$11=\"\",0,Calc!AO94)","v":906229.14684984018},{"$f":"IF(AP$11=\"\",0,Calc!AP94)","v":1055513.02562937},{"$f":"IF(AQ$11=\"\",0,Calc!AQ94)","v":1056400.5628826101},{"$f":"IF(AR$11=\"\",0,Calc!AR94)","v":1372773.2407210802},{"$f":"IF(AS$11=\"\",0,Calc!AS94)","v":1137628.2238241581},{"$f":"IF(AT$11=\"\",0,Calc!AT94)","v":1078983.925270891},{"$f":"IF(AU$11=\"\",0,Calc!AU94)","v":1733888.887325773},{"$f":"IF(AV$11=\"\",0,Calc!AV94)","v":2149208.0132786999},{"$f":"IF(AW$11=\"\",0,Calc!AW94)","v":2163336.1120320843},{"$f":"IF(AX$11=\"\",0,Calc!AX94)","v":2415708.0314181536},{"$f":"IF(AY$11=\"\",0,Calc!AY94)","v":2920355.9103348549},{"$f":"IF(AZ$11=\"\",0,Calc!AZ94)","v":3390381.6250101859},{"$f":"IF(BA$11=\"\",0,Calc!BA94)","v":3795484.7777742492},{"$f":"IF(BB$11=\"\",0,Calc!BB94)","v":3898992.9541488267},{"$f":"IF(BC$11=\"\",0,Calc!BC94)","v":3530799.4955710089},{"$f":"IF(BD$11=\"\",0,Calc!BD94)","v":4062984.4129273994},{"$f":"IF(BE$11=\"\",0,Calc!BE94)","v":3769455.3028236306},{"$f":"IF(BF$11=\"\",0,Calc!BF94)","v":3275931.8610980939},{"$f":"IF(BG$11=\"\",0,Calc!BG94)","v":4881087.4635921856},{"$f":"IF(BH$11=\"\",0,Calc!BH94)","v":5682367.5667679682},{"$f":"IF(BI$11=\"\",0,Calc!BI94)","v":5310706.6970629683},{"$f":"IF(BJ$11=\"\",0,Calc!BJ94)","v":5573794.8875207352},{"$f":"IF(BK$11=\"\",0,Calc!BK94)","v":6408576.9320478328},{"$f":"IF(BL$11=\"\",0,Calc!BL94)","v":7049599.9455953427},{"$f":"IF(BM$11=\"\",0,Calc!BM94)","v":7456753.3040289059},{"$f":"IF(BN$11=\"\",0,Calc!BN94)","v":7304989.1558215441},{"$f":"IF(BO$11=\"\",0,Calc!BO94)","v":6330844.9038746702},{"$f":"IF(BP$11=\"\",0,Calc!BP94)","v":6979120.142804944},{"$f":"IF(BQ$11=\"\",0,Calc!BQ94)","v":6316124.6061182041},{"$f":"IF(BR$11=\"\",0,Calc!BR94)","v":5302355.1915153302},{"$f":"IF(BS$11=\"\",0,Calc!BS94)","v":7698644.2356242212},{"$f":"IF(BT$11=\"\",0,Calc!BT94)","v":8816315.0515570007},{"$f":"IF(BU$11=\"\",0,Calc!BU94)","v":8097928.1969046937},{"$f":"IF(BV$11=\"\",0,Calc!BV94)","v":8303244.4669810329},{"$f":"IF(BW$11=\"\",0,Calc!BW94)","v":9284287.893167045},{"$f":"IF(BX$11=\"\",0,Calc!BX94)","v":10057585.907155989},{"$f":"IF(BY$11=\"\",0,Calc!BY94)","v":10509627.92701735},{"$f":"IF(BZ$11=\"\",0,Calc!BZ94)","v":10179761.953066848},{"$f":"IF(CA$11=\"\",0,Calc!CA94)","v":8772285.9715570081},{"$f":"IF(CB$11=\"\",0,Calc!CB94)","v":9551276.9789457787},{"$f":"IF(CC$11=\"\",0,Calc!CC94)","v":8629718.1784249917},{"$f":"IF(CD$11=\"\",0,Calc!CD94)","v":7134030.7045148127},{"$f":"IF(CE$11=\"\",0,Calc!CE94)","v":10248241.890006855},{"$f":"IF(CF$11=\"\",0,Calc!CF94)","v":11608880.755258126},{"$f":"IF(CG$11=\"\",0,Calc!CG94)","v":10542921.577971345},{"$f":"IF(CH$11=\"\",0,Calc!CH94)","v":10687098.686165798},{"$f":"IF(CI$11=\"\",0,Calc!CI94)","v":11955334.411830174},{"$f":"IF(CJ$11=\"\",0,Calc!CJ94)","v":12938680.014013959},{"$f":"IF(CK$11=\"\",0,Calc!CK94)","v":13514192.955220578},{"$f":"IF(CL$11=\"\",0,Calc!CL94)","v":13019953.320407288},{"$f":"IF(CM$11=\"\",0,Calc!CM94)","v":11103359.424632434},{"$f":"IF(CN$11=\"\",0,Calc!CN94)","v":11958627.16914629},{"$f":"IF(CO$11=\"\",0,Calc!CO94)","v":10719679.788613318},{"$f":"IF(CP$11=\"\",0,Calc!CP94)","v":8840415.0629820004},{"$f":"IF(CQ$11=\"\",0,Calc!CQ94)","v":12692124.44371195},{"$f":"IF(CR$11=\"\",0,Calc!CR94)","v":14337551.587537838},{"$f":"IF(CS$11=\"\",0,Calc!CS94)","v":12983828.405968491},{"$f":"IF(CT$11=\"\",0,Calc!CT94)","v":13173395.73337158},{"$f":"IF(CU$11=\"\",0,Calc!CU94)","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":46283993.974644564},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA95)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB95)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC95)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD95)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE95)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF95)","v":183.78359999999998},{"$f":"IF(AG$11=\"\",0,Calc!AG95)","v":1095.9298812000002},{"$f":"IF(AH$11=\"\",0,Calc!AH95)","v":2546.9353324799999},{"$f":"IF(AI$11=\"\",0,Calc!AI95)","v":10180.02363048},{"$f":"IF(AJ$11=\"\",0,Calc!AJ95)","v":17002.582629119999},{"$f":"IF(AK$11=\"\",0,Calc!AK95)","v":24098.809141440004},{"$f":"IF(AL$11=\"\",0,Calc!AL95)","v":36745.472039760003},{"$f":"IF(AM$11=\"\",0,Calc!AM95)","v":55770.017762447984},{"$f":"IF(AN$11=\"\",0,Calc!AN95)","v":77896.422128447972},{"$f":"IF(AO$11=\"\",0,Calc!AO95)","v":100904.94245462398},{"$f":"IF(AP$11=\"\",0,Calc!AP95)","v":119378.36464289998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ95)","v":121382.41962013199},{"$f":"IF(AR$11=\"\",0,Calc!AR95)","v":160073.40463329596},{"$f":"IF(AS$11=\"\",0,Calc!AS95)","v":131810.46971669278},{"$f":"IF(AT$11=\"\",0,Calc!AT95)","v":124606.1139964819},{"$f":"IF(AU$11=\"\",0,Calc!AU95)","v":199334.8547026531},{"$f":"IF(AV$11=\"\",0,Calc!AV95)","v":245680.27999811995},{"$f":"IF(AW$11=\"\",0,Calc!AW95)","v":245642.37449732635},{"$f":"IF(AX$11=\"\",0,Calc!AX95)","v":272723.95323573839},{"$f":"IF(AY$11=\"\",0,Calc!AY95)","v":328668.53729501396},{"$f":"IF(AZ$11=\"\",0,Calc!AZ95)","v":380288.67481768201},{"$f":"IF(BA$11=\"\",0,Calc!BA95)","v":423722.48362332128},{"$f":"IF(BB$11=\"\",0,Calc!BB95)","v":434743.74734683486},{"$f":"IF(BC$11=\"\",0,Calc!BC95)","v":394143.24394733703},{"$f":"IF(BD$11=\"\",0,Calc!BD95)","v":453952.55789031071},{"$f":"IF(BE$11=\"\",0,Calc!BE95)","v":422052.13633737207},{"$f":"IF(BF$11=\"\",0,Calc!BF95)","v":368560.62571470469},{"$f":"IF(BG$11=\"\",0,Calc!BG95)","v":547497.06603568071},{"$f":"IF(BH$11=\"\",0,Calc!BH95)","v":638897.42020442733},{"$f":"IF(BI$11=\"\",0,Calc!BI95)","v":597031.67114470317},{"$f":"IF(BJ$11=\"\",0,Calc!BJ95)","v":623905.84326718061},{"$f":"IF(BK$11=\"\",0,Calc!BK95)","v":715160.39884216548},{"$f":"IF(BL$11=\"\",0,Calc!BL95)","v":787501.20387705648},{"$f":"IF(BM$11=\"\",0,Calc!BM95)","v":833026.58130585682},{"$f":"IF(BN$11=\"\",0,Calc!BN95)","v":815059.95722308347},{"$f":"IF(BO$11=\"\",0,Calc!BO95)","v":705907.76447856915},{"$f":"IF(BP$11=\"\",0,Calc!BP95)","v":774058.28085107892},{"$f":"IF(BQ$11=\"\",0,Calc!BQ95)","v":701063.07144194387},{"$f":"IF(BR$11=\"\",0,Calc!BR95)","v":589571.92617883964},{"$f":"IF(BS$11=\"\",0,Calc!BS95)","v":855226.32191311265},{"$f":"IF(BT$11=\"\",0,Calc!BT95)","v":978645.43535231147},{"$f":"IF(BU$11=\"\",0,Calc!BU95)","v":896580.71133317647},{"$f":"IF(BV$11=\"\",0,Calc!BV95)","v":916272.957683446},{"$f":"IF(BW$11=\"\",0,Calc!BW95)","v":1027084.449910433},{"$f":"IF(BX$11=\"\",0,Calc!BX95)","v":1114788.3395020349},{"$f":"IF(BY$11=\"\",0,Calc!BY95)","v":1164039.1483440679},{"$f":"IF(BZ$11=\"\",0,Calc!BZ95)","v":1127521.47921496},{"$f":"IF(CA$11=\"\",0,Calc!CA95)","v":969609.74946449162},{"$f":"IF(CB$11=\"\",0,Calc!CB95)","v":1052400.9698053482},{"$f":"IF(CC$11=\"\",0,Calc!CC95)","v":949390.1149020812},{"$f":"IF(CD$11=\"\",0,Calc!CD95)","v":786753.48060514801},{"$f":"IF(CE$11=\"\",0,Calc!CE95)","v":1131158.6063971585},{"$f":"IF(CF$11=\"\",0,Calc!CF95)","v":1282243.6858416889},{"$f":"IF(CG$11=\"\",0,Calc!CG95)","v":1165371.2127679638},{"$f":"IF(CH$11=\"\",0,Calc!CH95)","v":1179275.9429495733},{"$f":"IF(CI$11=\"\",0,Calc!CI95)","v":1317427.7612968895},{"$f":"IF(CJ$11=\"\",0,Calc!CJ95)","v":1423888.2542668339},{"$f":"IF(CK$11=\"\",0,Calc!CK95)","v":1483937.9519470716},{"$f":"IF(CL$11=\"\",0,Calc!CL95)","v":1432301.9430147111},{"$f":"IF(CM$11=\"\",0,Calc!CM95)","v":1224317.6175203256},{"$f":"IF(CN$11=\"\",0,Calc!CN95)","v":1318728.4973280695},{"$f":"IF(CO$11=\"\",0,Calc!CO95)","v":1182902.562825667},{"$f":"IF(CP$11=\"\",0,Calc!CP95)","v":974575.05534962448},{"$f":"IF(CQ$11=\"\",0,Calc!CQ95)","v":1396935.3082625999},{"$f":"IF(CR$11=\"\",0,Calc!CR95)","v":1577294.2487201064},{"$f":"IF(CS$11=\"\",0,Calc!CS95)","v":1427602.0973864738},{"$f":"IF(CT$11=\"\",0,Calc!CT95)","v":1445849.7252726753},{"$f":"IF(CU$11=\"\",0,Calc!CU95)","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":625625413.97178936},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA190)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB190)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC190)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD190)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE190)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF190)","v":5426.1624375000001},{"$f":"IF(AG$11=\"\",0,Calc!AG190)","v":17007.070259375003},{"$f":"IF(AH$11=\"\",0,Calc!AH190)","v":38098.72258500001},{"$f":"IF(AI$11=\"\",0,Calc!AI190)","v":134855.83456812499},{"$f":"IF(AJ$11=\"\",0,Calc!AJ190)","v":227778.55183899999},{"$f":"IF(AK$11=\"\",0,Calc!AK190)","v":318047.04933300003},{"$f":"IF(AL$11=\"\",0,Calc!AL190)","v":489165.24012074998},{"$f":"IF(AM$11=\"\",0,Calc!AM190)","v":726417.17065874999},{"$f":"IF(AN$11=\"\",0,Calc!AN190)","v":994787.39184112498},{"$f":"IF(AO$11=\"\",0,Calc!AO190)","v":1270478.7910899371},{"$f":"IF(AP$11=\"\",0,Calc!AP190)","v":1499680.0194223234},{"$f":"IF(AQ$11=\"\",0,Calc!AQ190)","v":1527756.8339045474},{"$f":"IF(AR$11=\"\",0,Calc!AR190)","v":1994285.1264033115},{"$f":"IF(AS$11=\"\",0,Calc!AS190)","v":1804498.9378598125},{"$f":"IF(AT$11=\"\",0,Calc!AT190)","v":1718490.7774142497},{"$f":"IF(AU$11=\"\",0,Calc!AU190)","v":2575654.8125540623},{"$f":"IF(AV$11=\"\",0,Calc!AV190)","v":3175037.7554543936},{"$f":"IF(AW$11=\"\",0,Calc!AW190)","v":3203745.9497343386},{"$f":"IF(AX$11=\"\",0,Calc!AX190)","v":3574777.4757653452},{"$f":"IF(AY$11=\"\",0,Calc!AY190)","v":4277152.9590901742},{"$f":"IF(AZ$11=\"\",0,Calc!AZ190)","v":4922257.9969423311},{"$f":"IF(BA$11=\"\",0,Calc!BA190)","v":5531345.9151085261},{"$f":"IF(BB$11=\"\",0,Calc!BB190)","v":5756852.3456581049},{"$f":"IF(BC$11=\"\",0,Calc!BC190)","v":5368115.6716548679},{"$f":"IF(BD$11=\"\",0,Calc!BD190)","v":6132477.5346562807},{"$f":"IF(BE$11=\"\",0,Calc!BE190)","v":5915952.5578766884},{"$f":"IF(BF$11=\"\",0,Calc!BF190)","v":5309378.1052819863},{"$f":"IF(BG$11=\"\",0,Calc!BG190)","v":7281783.3148546126},{"$f":"IF(BH$11=\"\",0,Calc!BH190)","v":8393968.3903912455},{"$f":"IF(BI$11=\"\",0,Calc!BI190)","v":8010884.8089834293},{"$f":"IF(BJ$11=\"\",0,Calc!BJ190)","v":8331629.0334807718},{"$f":"IF(BK$11=\"\",0,Calc!BK190)","v":9343868.7483033016},{"$f":"IF(BL$11=\"\",0,Calc!BL190)","v":10200674.350920593},{"$f":"IF(BM$11=\"\",0,Calc!BM190)","v":10845825.151164813},{"$f":"IF(BN$11=\"\",0,Calc!BN190)","v":10814481.649813619},{"$f":"IF(BO$11=\"\",0,Calc!BO190)","v":9754961.0908588544},{"$f":"IF(BP$11=\"\",0,Calc!BP190)","v":10599579.572587717},{"$f":"IF(BQ$11=\"\",0,Calc!BQ190)","v":9895743.095676301},{"$f":"IF(BR$11=\"\",0,Calc!BR190)","v":8661549.8200956322},{"$f":"IF(BS$11=\"\",0,Calc!BS190)","v":11501776.670110261},{"$f":"IF(BT$11=\"\",0,Calc!BT190)","v":12960540.851912502},{"$f":"IF(BU$11=\"\",0,Calc!BU190)","v":12197315.959254676},{"$f":"IF(BV$11=\"\",0,Calc!BV190)","v":12431019.885672402},{"$f":"IF(BW$11=\"\",0,Calc!BW190)","v":13522044.78143351},{"$f":"IF(BX$11=\"\",0,Calc!BX190)","v":14495046.943709407},{"$f":"IF(BY$11=\"\",0,Calc!BY190)","v":15219646.931845896},{"$f":"IF(BZ$11=\"\",0,Calc!BZ190)","v":14999682.692218874},{"$f":"IF(CA$11=\"\",0,Calc!CA190)","v":13457440.946691701},{"$f":"IF(CB$11=\"\",0,Calc!CB190)","v":14471561.544959657},{"$f":"IF(CC$11=\"\",0,Calc!CC190)","v":13454895.822980708},{"$f":"IF(CD$11=\"\",0,Calc!CD190)","v":11642276.629705636},{"$f":"IF(CE$11=\"\",0,Calc!CE190)","v":15295051.462095806},{"$f":"IF(CF$11=\"\",0,Calc!CF190)","v":17046809.430950783},{"$f":"IF(CG$11=\"\",0,Calc!CG190)","v":15914315.148923589},{"$f":"IF(CH$11=\"\",0,Calc!CH190)","v":16085021.127733316},{"$f":"IF(CI$11=\"\",0,Calc!CI190)","v":17438725.957707614},{"$f":"IF(CJ$11=\"\",0,Calc!CJ190)","v":18583368.289967954},{"$f":"IF(CK$11=\"\",0,Calc!CK190)","v":19496861.109391667},{"$f":"IF(CL$11=\"\",0,Calc!CL190)","v":19170054.148087732},{"$f":"IF(CM$11=\"\",0,Calc!CM190)","v":17076578.497458443},{"$f":"IF(CN$11=\"\",0,Calc!CN190)","v":18134070.350774873},{"$f":"IF(CO$11=\"\",0,Calc!CO190)","v":16673744.936675839},{"$f":"IF(CP$11=\"\",0,Calc!CP190)","v":14373969.387049029},{"$f":"IF(CQ$11=\"\",0,Calc!CQ190)","v":18907608.652181264},{"$f":"IF(CR$11=\"\",0,Calc!CR190)","v":21037098.340020467},{"$f":"IF(CS$11=\"\",0,Calc!CS190)","v":19584944.282034423},{"$f":"IF(CT$11=\"\",0,Calc!CT190)","v":19809471.403596673},{"$f":"IF(CU$11=\"\",0,Calc!CU190)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":321953212.85805035},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA191)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB191)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC191)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD191)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE191)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF191)","v":2151.0923437500001},{"$f":"IF(AG$11=\"\",0,Calc!AG191)","v":8111.4259296875016},{"$f":"IF(AH$11=\"\",0,Calc!AH191)","v":18381.574575000002},{"$f":"IF(AI$11=\"\",0,Calc!AI191)","v":69092.845751562505},{"$f":"IF(AJ$11=\"\",0,Calc!AJ191)","v":115652.58693625001},{"$f":"IF(AK$11=\"\",0,Calc!AK191)","v":162164.83460625005},{"$f":"IF(AL$11=\"\",0,Calc!AL191)","v":248618.87611312504},{"$f":"IF(AM$11=\"\",0,Calc!AM191)","v":370885.68080812506},{"$f":"IF(AN$11=\"\",0,Calc!AN191)","v":510377.1749540625},{"$f":"IF(AO$11=\"\",0,Calc!AO191)","v":660974.39438034361},{"$f":"IF(AP$11=\"\",0,Calc!AP191)","v":781986.88767261547},{"$f":"IF(AQ$11=\"\",0,Calc!AQ191)","v":794641.90176000004},{"$f":"IF(AR$11=\"\",0,Calc!AR191)","v":1043449.6994022282},{"$f":"IF(AS$11=\"\",0,Calc!AS191)","v":942607.25684649998},{"$f":"IF(AT$11=\"\",0,Calc!AT191)","v":896921.6452861001},{"$f":"IF(AU$11=\"\",0,Calc!AU191)","v":1351703.3744938499},{"$f":"IF(AV$11=\"\",0,Calc!AV191)","v":1659116.1875014997},{"$f":"IF(AW$11=\"\",0,Calc!AW191)","v":1662463.0708353496},{"$f":"IF(AX$11=\"\",0,Calc!AX191)","v":1853759.4393297874},{"$f":"IF(AY$11=\"\",0,Calc!AY191)","v":2215899.51633057},{"$f":"IF(AZ$11=\"\",0,Calc!AZ191)","v":2547121.73216032},{"$f":"IF(BA$11=\"\",0,Calc!BA191)","v":2872708.9384978041},{"$f":"IF(BB$11=\"\",0,Calc!BB191)","v":2985648.0470422949},{"$f":"IF(BC$11=\"\",0,Calc!BC191)","v":2770669.815924441},{"$f":"IF(BD$11=\"\",0,Calc!BD191)","v":3168495.5977081372},{"$f":"IF(BE$11=\"\",0,Calc!BE191)","v":3056312.7083402234},{"$f":"IF(BF$11=\"\",0,Calc!BF191)","v":2745026.5649453825},{"$f":"IF(BG$11=\"\",0,Calc!BG191)","v":3785694.6395887621},{"$f":"IF(BH$11=\"\",0,Calc!BH191)","v":4358860.023301865},{"$f":"IF(BI$11=\"\",0,Calc!BI191)","v":4138505.7491914136},{"$f":"IF(BJ$11=\"\",0,Calc!BJ191)","v":4302762.5144502996},{"$f":"IF(BK$11=\"\",0,Calc!BK191)","v":4820895.5258502476},{"$f":"IF(BL$11=\"\",0,Calc!BL191)","v":5263339.3027568432},{"$f":"IF(BM$11=\"\",0,Calc!BM191)","v":5623452.2934511323},{"$f":"IF(BN$11=\"\",0,Calc!BN191)","v":5599812.2948469054},{"$f":"IF(BO$11=\"\",0,Calc!BO191)","v":5024156.0579880271},{"$f":"IF(BP$11=\"\",0,Calc!BP191)","v":5456070.2033258732},{"$f":"IF(BQ$11=\"\",0,Calc!BQ191)","v":5092221.6307952255},{"$f":"IF(BR$11=\"\",0,Calc!BR191)","v":4457875.947113541},{"$f":"IF(BS$11=\"\",0,Calc!BS191)","v":5953299.3515317058},{"$f":"IF(BT$11=\"\",0,Calc!BT191)","v":6697232.3698084485},{"$f":"IF(BU$11=\"\",0,Calc!BU191)","v":6266668.7596005397},{"$f":"IF(BV$11=\"\",0,Calc!BV191)","v":6386552.8499864014},{"$f":"IF(BW$11=\"\",0,Calc!BW191)","v":6949617.7770010466},{"$f":"IF(BX$11=\"\",0,Calc!BX191)","v":7450654.8965197327},{"$f":"IF(BY$11=\"\",0,Calc!BY191)","v":7859097.9123999225},{"$f":"IF(BZ$11=\"\",0,Calc!BZ191)","v":7739944.6965832952},{"$f":"IF(CA$11=\"\",0,Calc!CA191)","v":6904791.5607104404},{"$f":"IF(CB$11=\"\",0,Calc!CB191)","v":7423837.2575843697},{"$f":"IF(CC$11=\"\",0,Calc!CC191)","v":6896802.2740108687},{"$f":"IF(CD$11=\"\",0,Calc!CD191)","v":5969698.4384418912},{"$f":"IF(CE$11=\"\",0,Calc!CE191)","v":7889361.3094585324},{"$f":"IF(CF$11=\"\",0,Calc!CF191)","v":8781773.8356003426},{"$f":"IF(CG$11=\"\",0,Calc!CG191)","v":8156430.5500875684},{"$f":"IF(CH$11=\"\",0,Calc!CH191)","v":8246635.5528664952},{"$f":"IF(CI$11=\"\",0,Calc!CI191)","v":8936244.9078176282},{"$f":"IF(CJ$11=\"\",0,Calc!CJ191)","v":9517727.2219014745},{"$f":"IF(CK$11=\"\",0,Calc!CK191)","v":10028572.318536717},{"$f":"IF(CL$11=\"\",0,Calc!CL191)","v":9855975.3570364453},{"$f":"IF(CM$11=\"\",0,Calc!CM191)","v":8736993.1372360997},{"$f":"IF(CN$11=\"\",0,Calc!CN191)","v":9287221.0647013541},{"$f":"IF(CO$11=\"\",0,Calc!CO191)","v":8541119.0618851464},{"$f":"IF(CP$11=\"\",0,Calc!CP191)","v":7360685.6187457945},{"$f":"IF(CQ$11=\"\",0,Calc!CQ191)","v":9732460.8055917285},{"$f":"IF(CR$11=\"\",0,Calc!CR191)","v":10809854.215126961},{"$f":"IF(CS$11=\"\",0,Calc!CS191)","v":10008730.287399724},{"$f":"IF(CT$11=\"\",0,Calc!CT191)","v":10126640.41674432},{"$f":"IF(CU$11=\"\",0,Calc!CU191)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":211958272.87466523},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA192)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB192)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC192)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD192)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE192)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF192)","v":1466.3249999999998},{"$f":"IF(AG$11=\"\",0,Calc!AG192)","v":5547.5962500000005},{"$f":"IF(AH$11=\"\",0,Calc!AH192)","v":12581.068500000001},{"$f":"IF(AI$11=\"\",0,Calc!AI192)","v":47566.605450000003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ192)","v":80052.435330000008},{"$f":"IF(AK$11=\"\",0,Calc!AK192)","v":111875.48631000001},{"$f":"IF(AL$11=\"\",0,Calc!AL192)","v":171437.98486500001},{"$f":"IF(AM$11=\"\",0,Calc!AM192)","v":254686.53388499998},{"$f":"IF(AN$11=\"\",0,Calc!AN192)","v":349832.04794999998},{"$f":"IF(AO$11=\"\",0,Calc!AO192)","v":455416.2102892499},{"$f":"IF(AP$11=\"\",0,Calc!AP192)","v":541221.65745322488},{"$f":"IF(AQ$11=\"\",0,Calc!AQ192)","v":545830.74970357493},{"$f":"IF(AR$11=\"\",0,Calc!AR192)","v":715729.35704759997},{"$f":"IF(AS$11=\"\",0,Calc!AS192)","v":585729.54714749998},{"$f":"IF(AT$11=\"\",0,Calc!AT192)","v":545994.46063049999},{"$f":"IF(AU$11=\"\",0,Calc!AU192)","v":891128.20707224996},{"$f":"IF(AV$11=\"\",0,Calc!AV192)","v":1110923.0900039999},{"$f":"IF(AW$11=\"\",0,Calc!AW192)","v":1111380.8879806497},{"$f":"IF(AX$11=\"\",0,Calc!AX192)","v":1236703.0840885874},{"$f":"IF(AY$11=\"\",0,Calc!AY192)","v":1473079.4393655376},{"$f":"IF(AZ$11=\"\",0,Calc!AZ192)","v":1688053.7392341001},{"$f":"IF(BA$11=\"\",0,Calc!BA192)","v":1914008.3235726126},{"$f":"IF(BB$11=\"\",0,Calc!BB192)","v":1988395.0775021804},{"$f":"IF(BC$11=\"\",0,Calc!BC192)","v":1798124.0905512916},{"$f":"IF(BD$11=\"\",0,Calc!BD192)","v":2070253.0181110138},{"$f":"IF(BE$11=\"\",0,Calc!BE192)","v":1907110.8340577525},{"$f":"IF(BF$11=\"\",0,Calc!BF192)","v":1636687.2802607142},{"$f":"IF(BG$11=\"\",0,Calc!BG192)","v":2478052.6803007792},{"$f":"IF(BH$11=\"\",0,Calc!BH192)","v":2917305.0930574294},{"$f":"IF(BI$11=\"\",0,Calc!BI192)","v":2720605.5543190958},{"$f":"IF(BJ$11=\"\",0,Calc!BJ192)","v":2847950.2927319133},{"$f":"IF(BK$11=\"\",0,Calc!BK192)","v":3227758.484383821},{"$f":"IF(BL$11=\"\",0,Calc!BL192)","v":3512916.1531358385},{"$f":"IF(BM$11=\"\",0,Calc!BM192)","v":3772668.0123288389},{"$f":"IF(BN$11=\"\",0,Calc!BN192)","v":3739513.7789234631},{"$f":"IF(BO$11=\"\",0,Calc!BO192)","v":3232820.7048585615},{"$f":"IF(BP$11=\"\",0,Calc!BP192)","v":3552487.648282819},{"$f":"IF(BQ$11=\"\",0,Calc!BQ192)","v":3190499.7063237936},{"$f":"IF(BR$11=\"\",0,Calc!BR192)","v":2639526.3282364043},{"$f":"IF(BS$11=\"\",0,Calc!BS192)","v":3898395.1115432614},{"$f":"IF(BT$11=\"\",0,Calc!BT192)","v":4507276.1385063957},{"$f":"IF(BU$11=\"\",0,Calc!BU192)","v":4125111.018510717},{"$f":"IF(BV$11=\"\",0,Calc!BV192)","v":4221335.0122537296},{"$f":"IF(BW$11=\"\",0,Calc!BW192)","v":4669319.748496023},{"$f":"IF(BX$11=\"\",0,Calc!BX192)","v":5006434.3489757851},{"$f":"IF(BY$11=\"\",0,Calc!BY192)","v":5307968.8288954338},{"$f":"IF(BZ$11=\"\",0,Calc!BZ192)","v":5207173.4010971589},{"$f":"IF(CA$11=\"\",0,Calc!CA192)","v":4472506.9444727581},{"$f":"IF(CB$11=\"\",0,Calc!CB192)","v":4860555.6829274399},{"$f":"IF(CC$11=\"\",0,Calc!CC192)","v":4352424.2093342654},{"$f":"IF(CD$11=\"\",0,Calc!CD192)","v":3547217.1065158858},{"$f":"IF(CE$11=\"\",0,Calc!CE192)","v":5188693.9630998578},{"$f":"IF(CF$11=\"\",0,Calc!CF192)","v":5939833.1421852531},{"$f":"IF(CG$11=\"\",0,Calc!CG192)","v":5385837.0691850726},{"$f":"IF(CH$11=\"\",0,Calc!CH192)","v":5453893.092493047},{"$f":"IF(CI$11=\"\",0,Calc!CI192)","v":6021436.5961035294},{"$f":"IF(CJ$11=\"\",0,Calc!CJ192)","v":6438054.2520406647},{"$f":"IF(CK$11=\"\",0,Calc!CK192)","v":6817457.926932808},{"$f":"IF(CL$11=\"\",0,Calc!CL192)","v":6659131.7383474642},{"$f":"IF(CM$11=\"\",0,Calc!CM192)","v":5675248.9980866332},{"$f":"IF(CN$11=\"\",0,Calc!CN192)","v":6112688.6995592294},{"$f":"IF(CO$11=\"\",0,Calc!CO192)","v":5437592.4449826544},{"$f":"IF(CP$11=\"\",0,Calc!CP192)","v":4412383.0262147589},{"$f":"IF(CQ$11=\"\",0,Calc!CQ192)","v":6441408.4573789798},{"$f":"IF(CR$11=\"\",0,Calc!CR192)","v":7348284.8816320365},{"$f":"IF(CS$11=\"\",0,Calc!CS192)","v":6638959.5522167897},{"$f":"IF(CT$11=\"\",0,Calc!CT192)","v":6728731.9081824617},{"$f":"IF(CU$11=\"\",0,Calc!CU192)","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":29946556.787082225},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA193)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB193)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC193)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD193)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE193)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF193)","v":209.47500000000002},{"$f":"IF(AG$11=\"\",0,Calc!AG193)","v":792.51375000000007},{"$f":"IF(AH$11=\"\",0,Calc!AH193)","v":1797.2955000000002},{"$f":"IF(AI$11=\"\",0,Calc!AI193)","v":6632.6767500000005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ193)","v":11102.973000000002},{"$f":"IF(AK$11=\"\",0,Calc!AK193)","v":15811.675740000002},{"$f":"IF(AL$11=\"\",0,Calc!AL193)","v":24491.140695000002},{"$f":"IF(AM$11=\"\",0,Calc!AM193)","v":36383.790555},{"$f":"IF(AN$11=\"\",0,Calc!AN193)","v":49976.006849999998},{"$f":"IF(AO$11=\"\",0,Calc!AO193)","v":63978.782175},{"$f":"IF(AP$11=\"\",0,Calc!AP193)","v":75065.417122500017},{"$f":"IF(AQ$11=\"\",0,Calc!AQ193)","v":76804.535310300009},{"$f":"IF(AR$11=\"\",0,Calc!AR193)","v":102247.0510068},{"$f":"IF(AS$11=\"\",0,Calc!AS193)","v":83675.64959250002},{"$f":"IF(AT$11=\"\",0,Calc!AT193)","v":77999.208661500001},{"$f":"IF(AU$11=\"\",0,Calc!AU193)","v":124995.99123899998},{"$f":"IF(AV$11=\"\",0,Calc!AV193)","v":154080.87239999999},{"$f":"IF(AW$11=\"\",0,Calc!AW193)","v":156454.31045369999},{"$f":"IF(AX$11=\"\",0,Calc!AX193)","v":176671.86915551251},{"$f":"IF(AY$11=\"\",0,Calc!AY193)","v":210439.91990936251},{"$f":"IF(AZ$11=\"\",0,Calc!AZ193)","v":241150.53417629999},{"$f":"IF(BA$11=\"\",0,Calc!BA193)","v":269196.11022202502},{"$f":"IF(BB$11=\"\",0,Calc!BB193)","v":275782.95110987249},{"$f":"IF(BC$11=\"\",0,Calc!BC193)","v":252835.031833808},{"$f":"IF(BD$11=\"\",0,Calc!BD193)","v":295750.43115871632},{"$f":"IF(BE$11=\"\",0,Calc!BE193)","v":272444.40486539324},{"$f":"IF(BF$11=\"\",0,Calc!BF193)","v":233812.46860867349},{"$f":"IF(BG$11=\"\",0,Calc!BG193)","v":347743.56106237648},{"$f":"IF(BH$11=\"\",0,Calc!BH193)","v":404619.29168618994},{"$f":"IF(BI$11=\"\",0,Calc!BI193)","v":382783.32227559143},{"$f":"IF(BJ$11=\"\",0,Calc!BJ193)","v":406850.04181884474},{"$f":"IF(BK$11=\"\",0,Calc!BK193)","v":461108.35491197446},{"$f":"IF(BL$11=\"\",0,Calc!BL193)","v":501845.16473369132},{"$f":"IF(BM$11=\"\",0,Calc!BM193)","v":530845.91565678758},{"$f":"IF(BN$11=\"\",0,Calc!BN193)","v":518656.55740963412},{"$f":"IF(BO$11=\"\",0,Calc!BO193)","v":454378.49007626629},{"$f":"IF(BP$11=\"\",0,Calc!BP193)","v":507498.2354689741},{"$f":"IF(BQ$11=\"\",0,Calc!BQ193)","v":455785.67233197053},{"$f":"IF(BR$11=\"\",0,Calc!BR193)","v":377075.18974805769},{"$f":"IF(BS$11=\"\",0,Calc!BS193)","v":547183.40236585378},{"$f":"IF(BT$11=\"\",0,Calc!BT193)","v":625142.32156815461},{"$f":"IF(BU$11=\"\",0,Calc!BU193)","v":580277.48942338419},{"$f":"IF(BV$11=\"\",0,Calc!BV193)","v":603047.85889338993},{"$f":"IF(BW$11=\"\",0,Calc!BW193)","v":667045.67835657473},{"$f":"IF(BX$11=\"\",0,Calc!BX193)","v":715204.90699654061},{"$f":"IF(BY$11=\"\",0,Calc!BY193)","v":747022.55714917555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ193)","v":722215.45091500122},{"$f":"IF(CA$11=\"\",0,Calc!CA193)","v":628521.80409025901},{"$f":"IF(CB$11=\"\",0,Calc!CB193)","v":694365.0975610629},{"$f":"IF(CC$11=\"\",0,Calc!CC193)","v":621774.88704775227},{"$f":"IF(CD$11=\"\",0,Calc!CD193)","v":506745.30093084084},{"$f":"IF(CE$11=\"\",0,Calc!CE193)","v":728324.43238351191},{"$f":"IF(CF$11=\"\",0,Calc!CF193)","v":823832.61334053439},{"$f":"IF(CG$11=\"\",0,Calc!CG193)","v":757607.87954269082},{"$f":"IF(CH$11=\"\",0,Calc!CH193)","v":779127.58464186394},{"$f":"IF(CI$11=\"\",0,Calc!CI193)","v":860205.2280147901},{"$f":"IF(CJ$11=\"\",0,Calc!CJ193)","v":919722.0360058092},{"$f":"IF(CK$11=\"\",0,Calc!CK193)","v":959369.97324105224},{"$f":"IF(CL$11=\"\",0,Calc!CL193)","v":923596.63499964832},{"$f":"IF(CM$11=\"\",0,Calc!CM193)","v":797594.54556887853},{"$f":"IF(CN$11=\"\",0,Calc!CN193)","v":873241.24279417587},{"$f":"IF(CO$11=\"\",0,Calc!CO193)","v":776798.92071180791},{"$f":"IF(CP$11=\"\",0,Calc!CP193)","v":630340.43231639417},{"$f":"IF(CQ$11=\"\",0,Calc!CQ193)","v":904108.89879857656},{"$f":"IF(CR$11=\"\",0,Calc!CR193)","v":1019179.5952332921},{"$f":"IF(CS$11=\"\",0,Calc!CS193)","v":933939.71471524879},{"$f":"IF(CT$11=\"\",0,Calc!CT193)","v":961247.41545463738},{"$f":"IF(CU$11=\"\",0,Calc!CU193)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":1976382.2620699666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA194)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB194)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC194)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD194)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE194)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF194)","v":13.965000000000002},{"$f":"IF(AG$11=\"\",0,Calc!AG194)","v":52.834250000000004},{"$f":"IF(AH$11=\"\",0,Calc!AH194)","v":119.81970000000001},{"$f":"IF(AI$11=\"\",0,Calc!AI194)","v":442.17845},{"$f":"IF(AJ$11=\"\",0,Calc!AJ194)","v":740.19820000000004},{"$f":"IF(AK$11=\"\",0,Calc!AK194)","v":1034.4474},{"$f":"IF(AL$11=\"\",0,Calc!AL194)","v":1585.1871000000001},{"$f":"IF(AM$11=\"\",0,Calc!AM194)","v":2397.6947399999999},{"$f":"IF(AN$11=\"\",0,Calc!AN194)","v":3331.7337899999998},{"$f":"IF(AO$11=\"\",0,Calc!AO194)","v":4265.2521450000004},{"$f":"IF(AP$11=\"\",0,Calc!AP194)","v":5004.3611415000014},{"$f":"IF(AQ$11=\"\",0,Calc!AQ194)","v":5046.9787305000009},{"$f":"IF(AR$11=\"\",0,Calc!AR194)","v":6617.9321040000013},{"$f":"IF(AS$11=\"\",0,Calc!AS194)","v":5474.0313565000015},{"$f":"IF(AT$11=\"\",0,Calc!AT194)","v":5199.9472441000007},{"$f":"IF(AU$11=\"\",0,Calc!AU194)","v":8333.0660826000003},{"$f":"IF(AV$11=\"\",0,Calc!AV194)","v":10272.05816},{"$f":"IF(AW$11=\"\",0,Calc!AW194)","v":10276.291151000001},{"$f":"IF(AX$11=\"\",0,Calc!AX194)","v":11435.072437250001},{"$f":"IF(AY$11=\"\",0,Calc!AY194)","v":13840.27203342},{"$f":"IF(AZ$11=\"\",0,Calc!AZ194)","v":16076.702278419998},{"$f":"IF(BA$11=\"\",0,Calc!BA194)","v":17946.407348134999},{"$f":"IF(BB$11=\"\",0,Calc!BB194)","v":18385.5300739915},{"$f":"IF(BC$11=\"\",0,Calc!BC194)","v":16626.205183091002},{"$f":"IF(BD$11=\"\",0,Calc!BD194)","v":19142.422728719503},{"$f":"IF(BE$11=\"\",0,Calc!BE194)","v":17818.1512483275},{"$f":"IF(BF$11=\"\",0,Calc!BF194)","v":15587.497907244897},{"$f":"IF(BG$11=\"\",0,Calc!BG194)","v":23182.904070825094},{"$f":"IF(BH$11=\"\",0,Calc!BH194)","v":26974.619445745993},{"$f":"IF(BI$11=\"\",0,Calc!BI194)","v":25155.853484226496},{"$f":"IF(BJ$11=\"\",0,Calc!BJ194)","v":26333.336040054677},{"$f":"IF(BK$11=\"\",0,Calc!BK194)","v":30313.591580409593},{"$f":"IF(BL$11=\"\",0,Calc!BL194)","v":33456.344315579423},{"$f":"IF(BM$11=\"\",0,Calc!BM194)","v":35389.727710452498},{"$f":"IF(BN$11=\"\",0,Calc!BN194)","v":34577.103827308943},{"$f":"IF(BO$11=\"\",0,Calc!BO194)","v":29892.008366699592},{"$f":"IF(BP$11=\"\",0,Calc!BP194)","v":32847.782231001562},{"$f":"IF(BQ$11=\"\",0,Calc!BQ194)","v":29800.16899358614},{"$f":"IF(BR$11=\"\",0,Calc!BR194)","v":25138.345983203846},{"$f":"IF(BS$11=\"\",0,Calc!BS194)","v":36478.893491056915},{"$f":"IF(BT$11=\"\",0,Calc!BT194)","v":41676.154771210306},{"$f":"IF(BU$11=\"\",0,Calc!BU194)","v":38142.496703751422},{"$f":"IF(BV$11=\"\",0,Calc!BV194)","v":39032.22387659482},{"$f":"IF(BW$11=\"\",0,Calc!BW194)","v":43841.414431947989},{"$f":"IF(BX$11=\"\",0,Calc!BX194)","v":47680.327133102714},{"$f":"IF(BY$11=\"\",0,Calc!BY194)","v":49801.503809945039},{"$f":"IF(BZ$11=\"\",0,Calc!BZ194)","v":48147.696727666749},{"$f":"IF(CA$11=\"\",0,Calc!CA194)","v":41354.664303955236},{"$f":"IF(CB$11=\"\",0,Calc!CB194)","v":44942.724761233854},{"$f":"IF(CC$11=\"\",0,Calc!CC194)","v":40650.166695741842},{"$f":"IF(CD$11=\"\",0,Calc!CD194)","v":33783.020062056057},{"$f":"IF(CE$11=\"\",0,Calc!CE194)","v":48554.962158900795},{"$f":"IF(CF$11=\"\",0,Calc!CF194)","v":54922.174222702299},{"$f":"IF(CG$11=\"\",0,Calc!CG194)","v":49799.695507952594},{"$f":"IF(CH$11=\"\",0,Calc!CH194)","v":50428.9698797323},{"$f":"IF(CI$11=\"\",0,Calc!CI194)","v":56541.642566154165},{"$f":"IF(CJ$11=\"\",0,Calc!CJ194)","v":61314.802400387285},{"$f":"IF(CK$11=\"\",0,Calc!CK194)","v":63957.998216070147},{"$f":"IF(CL$11=\"\",0,Calc!CL194)","v":61573.108999976568},{"$f":"IF(CM$11=\"\",0,Calc!CM194)","v":52475.718891231008},{"$f":"IF(CN$11=\"\",0,Calc!CN194)","v":56520.468789267048},{"$f":"IF(CO$11=\"\",0,Calc!CO194)","v":50788.231463803422},{"$f":"IF(CP$11=\"\",0,Calc!CP194)","v":42022.695487759622},{"$f":"IF(CQ$11=\"\",0,Calc!CQ194)","v":60273.926586571775},{"$f":"IF(CR$11=\"\",0,Calc!CR194)","v":67945.306348886137},{"$f":"IF(CS$11=\"\",0,Calc!CS194)","v":61386.588554940259},{"$f":"IF(CT$11=\"\",0,Calc!CT194)","v":62216.661194474909},{"$f":"IF(CU$11=\"\",0,Calc!CU194)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":60055385.334025383},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA196)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB196)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC196)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD196)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE196)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF196)","v":354.86718750000011},{"$f":"IF(AG$11=\"\",0,Calc!AG196)","v":1321.9089843750003},{"$f":"IF(AH$11=\"\",0,Calc!AH196)","v":2987.2237500000006},{"$f":"IF(AI$11=\"\",0,Calc!AI196)","v":11116.450078125001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ196)","v":18274.600312500002},{"$f":"IF(AK$11=\"\",0,Calc!AK196)","v":25725.557812500003},{"$f":"IF(AL$11=\"\",0,Calc!AL196)","v":39311.20265625001},{"$f":"IF(AM$11=\"\",0,Calc!AM196)","v":59552.047406250007},{"$f":"IF(AN$11=\"\",0,Calc!AN196)","v":82490.297203124996},{"$f":"IF(AO$11=\"\",0,Calc!AO196)","v":105626.26905468749},{"$f":"IF(AP$11=\"\",0,Calc!AP196)","v":123611.88611953125},{"$f":"IF(AQ$11=\"\",0,Calc!AQ196)","v":128430.49078125002},{"$f":"IF(AR$11=\"\",0,Calc!AR196)","v":168350.27634140628},{"$f":"IF(AS$11=\"\",0,Calc!AS196)","v":205944.63750000001},{"$f":"IF(AT$11=\"\",0,Calc!AT196)","v":205944.63750000001},{"$f":"IF(AU$11=\"\",0,Calc!AU196)","v":251727.777},{"$f":"IF(AV$11=\"\",0,Calc!AV196)","v":295261.666875},{"$f":"IF(AW$11=\"\",0,Calc!AW196)","v":295655.06249999994},{"$f":"IF(AX$11=\"\",0,Calc!AX196)","v":329961.08742187492},{"$f":"IF(AY$11=\"\",0,Calc!AY196)","v":398876.83463249996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ196)","v":462954.42805499997},{"$f":"IF(BA$11=\"\",0,Calc!BA196)","v":516583.15181156242},{"$f":"IF(BB$11=\"\",0,Calc!BB196)","v":540834.22181249992},{"$f":"IF(BC$11=\"\",0,Calc!BC196)","v":540834.22181249992},{"$f":"IF(BD$11=\"\",0,Calc!BD196)","v":602576.71208437497},{"$f":"IF(BE$11=\"\",0,Calc!BE196)","v":660722.5524375001},{"$f":"IF(BF$11=\"\",0,Calc!BF196)","v":660722.5524375001},{"$f":"IF(BG$11=\"\",0,Calc!BG196)","v":720550.38011906261},{"$f":"IF(BH$11=\"\",0,Calc!BH196)","v":776893.091625},{"$f":"IF(BI$11=\"\",0,Calc!BI196)","v":776893.091625},{"$f":"IF(BJ$11=\"\",0,Calc!BJ196)","v":785868.341430375},{"$f":"IF(BK$11=\"\",0,Calc!BK196)","v":847473.14998003212},{"$f":"IF(BL$11=\"\",0,Calc!BL196)","v":934708.95428594912},{"$f":"IF(BM$11=\"\",0,Calc!BM196)","v":988114.33673465624},{"$f":"IF(BN$11=\"\",0,Calc!BN196)","v":1005434.5036049999},{"$f":"IF(BO$11=\"\",0,Calc!BO196)","v":1005434.5036049999},{"$f":"IF(BP$11=\"\",0,Calc!BP196)","v":1048643.4902639063},{"$f":"IF(BQ$11=\"\",0,Calc!BQ196)","v":1089335.44857375},{"$f":"IF(BR$11=\"\",0,Calc!BR196)","v":1089335.44857375},{"$f":"IF(BS$11=\"\",0,Calc!BS196)","v":1131724.572408872},{"$f":"IF(BT$11=\"\",0,Calc!BT196)","v":1171644.4268943749},{"$f":"IF(BU$11=\"\",0,Calc!BU196)","v":1171644.4268943749},{"$f":"IF(BV$11=\"\",0,Calc!BV196)","v":1171644.4268943749},{"$f":"IF(BW$11=\"\",0,Calc!BW196)","v":1207239.1813203855},{"$f":"IF(BX$11=\"\",0,Calc!BX196)","v":1293334.8564725418},{"$f":"IF(BY$11=\"\",0,Calc!BY196)","v":1349465.4019579752},{"$f":"IF(BZ$11=\"\",0,Calc!BZ196)","v":1355698.5752642062},{"$f":"IF(CA$11=\"\",0,Calc!CA196)","v":1355698.5752642062},{"$f":"IF(CB$11=\"\",0,Calc!CB196)","v":1403056.7325651022},{"$f":"IF(CC$11=\"\",0,Calc!CC196)","v":1447656.1622562376},{"$f":"IF(CD$11=\"\",0,Calc!CD196)","v":1447656.1622562376},{"$f":"IF(CE$11=\"\",0,Calc!CE196)","v":1479836.886012509},{"$f":"IF(CF$11=\"\",0,Calc!CF196)","v":1510143.004501425},{"$f":"IF(CG$11=\"\",0,Calc!CG196)","v":1510143.004501425},{"$f":"IF(CH$11=\"\",0,Calc!CH196)","v":1510143.004501425},{"$f":"IF(CI$11=\"\",0,Calc!CI196)","v":1536970.3393331948},{"$f":"IF(CJ$11=\"\",0,Calc!CJ196)","v":1614335.4857343191},{"$f":"IF(CK$11=\"\",0,Calc!CK196)","v":1682912.6308821423},{"$f":"IF(CL$11=\"\",0,Calc!CL196)","v":1701287.5959148898},{"$f":"IF(CM$11=\"\",0,Calc!CM196)","v":1701287.5959148898},{"$f":"IF(CN$11=\"\",0,Calc!CN196)","v":1726746.6565836014},{"$f":"IF(CO$11=\"\",0,Calc!CO196)","v":1750722.6651745238},{"$f":"IF(CP$11=\"\",0,Calc!CP196)","v":1750722.6651745238},{"$f":"IF(CQ$11=\"\",0,Calc!CQ196)","v":1789745.7867904622},{"$f":"IF(CR$11=\"\",0,Calc!CR196)","v":1826495.7168559579},{"$f":"IF(CS$11=\"\",0,Calc!CS196)","v":1826495.7168559579},{"$f":"IF(CT$11=\"\",0,Calc!CT196)","v":1826495.7168559579},{"$f":"IF(CU$11=\"\",0,Calc!CU196)","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Крупный чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":18016615.600207619},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA197)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB197)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC197)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD197)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE197)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF197)","v":106.46015625000003},{"$f":"IF(AG$11=\"\",0,Calc!AG197)","v":396.57269531250006},{"$f":"IF(AH$11=\"\",0,Calc!AH197)","v":896.16712500000017},{"$f":"IF(AI$11=\"\",0,Calc!AI197)","v":3334.9350234375001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ197)","v":5482.3800937500009},{"$f":"IF(AK$11=\"\",0,Calc!AK197)","v":7717.6673437500003},{"$f":"IF(AL$11=\"\",0,Calc!AL197)","v":11793.360796875002},{"$f":"IF(AM$11=\"\",0,Calc!AM197)","v":17865.614221875003},{"$f":"IF(AN$11=\"\",0,Calc!AN197)","v":24747.089160937499},{"$f":"IF(AO$11=\"\",0,Calc!AO197)","v":31687.880716406245},{"$f":"IF(AP$11=\"\",0,Calc!AP197)","v":37083.565835859372},{"$f":"IF(AQ$11=\"\",0,Calc!AQ197)","v":38529.147234375007},{"$f":"IF(AR$11=\"\",0,Calc!AR197)","v":50505.082902421884},{"$f":"IF(AS$11=\"\",0,Calc!AS197)","v":61783.391250000001},{"$f":"IF(AT$11=\"\",0,Calc!AT197)","v":61783.391250000001},{"$f":"IF(AU$11=\"\",0,Calc!AU197)","v":75518.333100000003},{"$f":"IF(AV$11=\"\",0,Calc!AV197)","v":88578.500062499996},{"$f":"IF(AW$11=\"\",0,Calc!AW197)","v":88696.518749999974},{"$f":"IF(AX$11=\"\",0,Calc!AX197)","v":98988.32622656248},{"$f":"IF(AY$11=\"\",0,Calc!AY197)","v":119663.05038974999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ197)","v":138886.32841649998},{"$f":"IF(BA$11=\"\",0,Calc!BA197)","v":154974.94554346873},{"$f":"IF(BB$11=\"\",0,Calc!BB197)","v":162250.26654374998},{"$f":"IF(BC$11=\"\",0,Calc!BC197)","v":162250.26654374998},{"$f":"IF(BD$11=\"\",0,Calc!BD197)","v":180773.01362531248},{"$f":"IF(BE$11=\"\",0,Calc!BE197)","v":198216.76573125002},{"$f":"IF(BF$11=\"\",0,Calc!BF197)","v":198216.76573125002},{"$f":"IF(BG$11=\"\",0,Calc!BG197)","v":216165.11403571878},{"$f":"IF(BH$11=\"\",0,Calc!BH197)","v":233067.92748749998},{"$f":"IF(BI$11=\"\",0,Calc!BI197)","v":233067.92748749998},{"$f":"IF(BJ$11=\"\",0,Calc!BJ197)","v":235760.5024291125},{"$f":"IF(BK$11=\"\",0,Calc!BK197)","v":254241.94499400962},{"$f":"IF(BL$11=\"\",0,Calc!BL197)","v":280412.6862857847},{"$f":"IF(BM$11=\"\",0,Calc!BM197)","v":296434.30102039687},{"$f":"IF(BN$11=\"\",0,Calc!BN197)","v":301630.35108149995},{"$f":"IF(BO$11=\"\",0,Calc!BO197)","v":301630.35108149995},{"$f":"IF(BP$11=\"\",0,Calc!BP197)","v":314593.04707917187},{"$f":"IF(BQ$11=\"\",0,Calc!BQ197)","v":326800.63457212498},{"$f":"IF(BR$11=\"\",0,Calc!BR197)","v":326800.63457212498},{"$f":"IF(BS$11=\"\",0,Calc!BS197)","v":339517.3717226616},{"$f":"IF(BT$11=\"\",0,Calc!BT197)","v":351493.32806831243},{"$f":"IF(BU$11=\"\",0,Calc!BU197)","v":351493.32806831243},{"$f":"IF(BV$11=\"\",0,Calc!BV197)","v":351493.32806831243},{"$f":"IF(BW$11=\"\",0,Calc!BW197)","v":362171.75439611566},{"$f":"IF(BX$11=\"\",0,Calc!BX197)","v":388000.45694176253},{"$f":"IF(BY$11=\"\",0,Calc!BY197)","v":404839.62058739254},{"$f":"IF(BZ$11=\"\",0,Calc!BZ197)","v":406709.57257926185},{"$f":"IF(CA$11=\"\",0,Calc!CA197)","v":406709.57257926185},{"$f":"IF(CB$11=\"\",0,Calc!CB197)","v":420917.01976953063},{"$f":"IF(CC$11=\"\",0,Calc!CC197)","v":434296.84867687128},{"$f":"IF(CD$11=\"\",0,Calc!CD197)","v":434296.84867687128},{"$f":"IF(CE$11=\"\",0,Calc!CE197)","v":443951.06580375269},{"$f":"IF(CF$11=\"\",0,Calc!CF197)","v":453042.90135042748},{"$f":"IF(CG$11=\"\",0,Calc!CG197)","v":453042.90135042748},{"$f":"IF(CH$11=\"\",0,Calc!CH197)","v":453042.90135042748},{"$f":"IF(CI$11=\"\",0,Calc!CI197)","v":461091.10179995844},{"$f":"IF(CJ$11=\"\",0,Calc!CJ197)","v":484300.64572029572},{"$f":"IF(CK$11=\"\",0,Calc!CK197)","v":504873.78926464269},{"$f":"IF(CL$11=\"\",0,Calc!CL197)","v":510386.27877446695},{"$f":"IF(CM$11=\"\",0,Calc!CM197)","v":510386.27877446695},{"$f":"IF(CN$11=\"\",0,Calc!CN197)","v":518023.9969750804},{"$f":"IF(CO$11=\"\",0,Calc!CO197)","v":525216.79955235717},{"$f":"IF(CP$11=\"\",0,Calc!CP197)","v":525216.79955235717},{"$f":"IF(CQ$11=\"\",0,Calc!CQ197)","v":536923.73603713862},{"$f":"IF(CR$11=\"\",0,Calc!CR197)","v":547948.71505678736},{"$f":"IF(CS$11=\"\",0,Calc!CS197)","v":547948.71505678736},{"$f":"IF(CT$11=\"\",0,Calc!CT197)","v":547948.71505678736},{"$f":"IF(CU$11=\"\",0,Calc!CU197)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":288738141.70046115},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA198)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB198)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC198)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD198)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE198)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF198)","v":3200.8528124999998},{"$f":"IF(AG$11=\"\",0,Calc!AG198)","v":8554.6031484375017},{"$f":"IF(AH$11=\"\",0,Calc!AH198)","v":18936.187790625001},{"$f":"IF(AI$11=\"\",0,Calc!AI198)","v":62756.706923437494},{"$f":"IF(AJ$11=\"\",0,Calc!AJ198)","v":107068.51523699999},{"$f":"IF(AK$11=\"\",0,Calc!AK198)","v":148703.20414649998},{"$f":"IF(AL$11=\"\",0,Calc!AL198)","v":229577.44872037496},{"$f":"IF(AM$11=\"\",0,Calc!AM198)","v":339060.83462212497},{"$f":"IF(AN$11=\"\",0,Calc!AN198)","v":461600.22155343753},{"$f":"IF(AO$11=\"\",0,Calc!AO198)","v":580117.53612515621},{"$f":"IF(AP$11=\"\",0,Calc!AP198)","v":682793.53571391187},{"$f":"IF(AQ$11=\"\",0,Calc!AQ198)","v":697176.46358072991},{"$f":"IF(AR$11=\"\",0,Calc!AR198)","v":903643.78736154945},{"$f":"IF(AS$11=\"\",0,Calc!AS198)","v":815448.77666774997},{"$f":"IF(AT$11=\"\",0,Calc!AT198)","v":776712.41663669981},{"$f":"IF(AU$11=\"\",0,Calc!AU198)","v":1161084.0527205749},{"$f":"IF(AV$11=\"\",0,Calc!AV198)","v":1439442.7005294003},{"$f":"IF(AW$11=\"\",0,Calc!AW198)","v":1464217.8335654852},{"$f":"IF(AX$11=\"\",0,Calc!AX198)","v":1635378.2149780351},{"$f":"IF(AY$11=\"\",0,Calc!AY198)","v":1958666.8036125994},{"$f":"IF(AZ$11=\"\",0,Calc!AZ198)","v":2256985.9869340556},{"$f":"IF(BA$11=\"\",0,Calc!BA198)","v":2526881.8529181825},{"$f":"IF(BB$11=\"\",0,Calc!BB198)","v":2633763.4273143476},{"$f":"IF(BC$11=\"\",0,Calc!BC198)","v":2466278.8188130404},{"$f":"IF(BD$11=\"\",0,Calc!BD198)","v":2815403.6219419101},{"$f":"IF(BE$11=\"\",0,Calc!BE198)","v":2710741.752447682},{"$f":"IF(BF$11=\"\",0,Calc!BF198)","v":2425979.4499543221},{"$f":"IF(BG$11=\"\",0,Calc!BG198)","v":3319946.2615429116},{"$f":"IF(BH$11=\"\",0,Calc!BH198)","v":3835210.9363562581},{"$f":"IF(BI$11=\"\",0,Calc!BI198)","v":3678485.1111158505},{"$f":"IF(BJ$11=\"\",0,Calc!BJ198)","v":3829137.5356662865},{"$f":"IF(BK$11=\"\",0,Calc!BK198)","v":4301781.8514158018},{"$f":"IF(BL$11=\"\",0,Calc!BL198)","v":4695141.4563415311},{"$f":"IF(BM$11=\"\",0,Calc!BM198)","v":4966195.0788628012},{"$f":"IF(BN$11=\"\",0,Calc!BN198)","v":4957918.2105113249},{"$f":"IF(BO$11=\"\",0,Calc!BO198)","v":4491663.7793880254},{"$f":"IF(BP$11=\"\",0,Calc!BP198)","v":4887402.568124081},{"$f":"IF(BQ$11=\"\",0,Calc!BQ198)","v":4556937.8841738496},{"$f":"IF(BR$11=\"\",0,Calc!BR198)","v":3978559.49600199},{"$f":"IF(BS$11=\"\",0,Calc!BS198)","v":5272267.3035542704},{"$f":"IF(BT$11=\"\",0,Calc!BT198)","v":5958785.0546058221},{"$f":"IF(BU$11=\"\",0,Calc!BU198)","v":5638480.4598158961},{"$f":"IF(BV$11=\"\",0,Calc!BV198)","v":5748667.6604570383},{"$f":"IF(BW$11=\"\",0,Calc!BW198)","v":6255274.7202393431},{"$f":"IF(BX$11=\"\",0,Calc!BX198)","v":6704564.8415950723},{"$f":"IF(BY$11=\"\",0,Calc!BY198)","v":7005690.1518226769},{"$f":"IF(BZ$11=\"\",0,Calc!BZ198)","v":6908080.2801547451},{"$f":"IF(CA$11=\"\",0,Calc!CA198)","v":6226637.2535825204},{"$f":"IF(CB$11=\"\",0,Calc!CB198)","v":6701712.5736009432},{"$f":"IF(CC$11=\"\",0,Calc!CC198)","v":6226955.707487965},{"$f":"IF(CD$11=\"\",0,Calc!CD198)","v":5372701.4852326689},{"$f":"IF(CE$11=\"\",0,Calc!CE198)","v":7041919.1794683533},{"$f":"IF(CF$11=\"\",0,Calc!CF198)","v":7868550.5303043723},{"$f":"IF(CG$11=\"\",0,Calc!CG198)","v":7379431.4291634206},{"$f":"IF(CH$11=\"\",0,Calc!CH198)","v":7457363.1632702118},{"$f":"IF(CI$11=\"\",0,Calc!CI198)","v":8096641.5250627985},{"$f":"IF(CJ$11=\"\",0,Calc!CJ198)","v":8635240.6679635718},{"$f":"IF(CK$11=\"\",0,Calc!CK198)","v":9019569.9528942928},{"$f":"IF(CL$11=\"\",0,Calc!CL198)","v":8869396.2220462449},{"$f":"IF(CM$11=\"\",0,Calc!CM198)","v":7929087.7270956356},{"$f":"IF(CN$11=\"\",0,Calc!CN198)","v":8416457.1811048687},{"$f":"IF(CO$11=\"\",0,Calc!CO198)","v":7725596.7408980103},{"$f":"IF(CP$11=\"\",0,Calc!CP198)","v":6646161.7496691449},{"$f":"IF(CQ$11=\"\",0,Calc!CQ198)","v":8729534.0741956532},{"$f":"IF(CR$11=\"\",0,Calc!CR198)","v":9742393.8134068009},{"$f":"IF(CS$11=\"\",0,Calc!CS198)","v":9114595.5156813916},{"$f":"IF(CT$11=\"\",0,Calc!CT198)","v":9217828.9598168153},{"$f":"IF(CU$11=\"\",0,Calc!CU198)","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":126083442.98283283},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA199)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB199)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC199)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD199)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE199)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF199)","v":1455.3},{"$f":"IF(AG$11=\"\",0,Calc!AG199)","v":3892.9275000000007},{"$f":"IF(AH$11=\"\",0,Calc!AH199)","v":8615.3760000000002},{"$f":"IF(AI$11=\"\",0,Calc!AI199)","v":28547.788500000002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ199)","v":48888.766080000001},{"$f":"IF(AK$11=\"\",0,Calc!AK199)","v":68069.869559999992},{"$f":"IF(AL$11=\"\",0,Calc!AL199)","v":105092.01548999999},{"$f":"IF(AM$11=\"\",0,Calc!AM199)","v":154677.57921},{"$f":"IF(AN$11=\"\",0,Calc!AN199)","v":210089.81070000003},{"$f":"IF(AO$11=\"\",0,Calc!AO199)","v":264041.62784999999},{"$f":"IF(AP$11=\"\",0,Calc!AP199)","v":311763.24676035001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ199)","v":315787.26643695001},{"$f":"IF(AR$11=\"\",0,Calc!AR199)","v":410212.78604460001},{"$f":"IF(AS$11=\"\",0,Calc!AS199)","v":337219.55709750002},{"$f":"IF(AT$11=\"\",0,Calc!AT199)","v":315174.47415299999},{"$f":"IF(AU$11=\"\",0,Calc!AU199)","v":506529.61717049999},{"$f":"IF(AV$11=\"\",0,Calc!AV199)","v":636423.56887725007},{"$f":"IF(AW$11=\"\",0,Calc!AW199)","v":649085.24699865014},{"$f":"IF(AX$11=\"\",0,Calc!AX199)","v":724905.88557502511},{"$f":"IF(AY$11=\"\",0,Calc!AY199)","v":865623.68995410006},{"$f":"IF(AZ$11=\"\",0,Calc!AZ199)","v":994452.51530047506},{"$f":"IF(BA$11=\"\",0,Calc!BA199)","v":1113399.1001133001},{"$f":"IF(BB$11=\"\",0,Calc!BB199)","v":1158800.3091778809},{"$f":"IF(BC$11=\"\",0,Calc!BC199)","v":1063483.8653153484},{"$f":"IF(BD$11=\"\",0,Calc!BD199)","v":1223753.6636585568},{"$f":"IF(BE$11=\"\",0,Calc!BE199)","v":1126229.1637761202},{"$f":"IF(BF$11=\"\",0,Calc!BF199)","v":964169.31682867929},{"$f":"IF(BG$11=\"\",0,Calc!BG199)","v":1436699.2495777267},{"$f":"IF(BH$11=\"\",0,Calc!BH199)","v":1694139.8279593545},{"$f":"IF(BI$11=\"\",0,Calc!BI199)","v":1604946.2688794476},{"$f":"IF(BJ$11=\"\",0,Calc!BJ199)","v":1684625.1931429759},{"$f":"IF(BK$11=\"\",0,Calc!BK199)","v":1913820.5984983097},{"$f":"IF(BL$11=\"\",0,Calc!BL199)","v":2082505.6532231835},{"$f":"IF(BM$11=\"\",0,Calc!BM199)","v":2202779.2139359564},{"$f":"IF(BN$11=\"\",0,Calc!BN199)","v":2185751.2783110184},{"$f":"IF(BO$11=\"\",0,Calc!BO199)","v":1920403.2280782459},{"$f":"IF(BP$11=\"\",0,Calc!BP199)","v":2117314.0878155078},{"$f":"IF(BQ$11=\"\",0,Calc!BQ199)","v":1901276.0685260983},{"$f":"IF(BR$11=\"\",0,Calc!BR199)","v":1572117.6362331701},{"$f":"IF(BS$11=\"\",0,Calc!BS199)","v":2282652.5152485431},{"$f":"IF(BT$11=\"\",0,Calc!BT199)","v":2647938.895808598},{"$f":"IF(BU$11=\"\",0,Calc!BU199)","v":2465651.7280419739},{"$f":"IF(BV$11=\"\",0,Calc!BV199)","v":2528359.8910084777},{"$f":"IF(BW$11=\"\",0,Calc!BW199)","v":2793711.5174736697},{"$f":"IF(BX$11=\"\",0,Calc!BX199)","v":2992992.6472597807},{"$f":"IF(BY$11=\"\",0,Calc!BY199)","v":3127566.9645087933},{"$f":"IF(BZ$11=\"\",0,Calc!BZ199)","v":3068582.9803189156},{"$f":"IF(CA$11=\"\",0,Calc!CA199)","v":2680769.875765617},{"$f":"IF(CB$11=\"\",0,Calc!CB199)","v":2919037.4141020114},{"$f":"IF(CC$11=\"\",0,Calc!CC199)","v":2617132.958668163},{"$f":"IF(CD$11=\"\",0,Calc!CD199)","v":2130972.0191732794},{"$f":"IF(CE$11=\"\",0,Calc!CE199)","v":3061142.8901007734},{"$f":"IF(CF$11=\"\",0,Calc!CF199)","v":3512029.1464027246},{"$f":"IF(CG$11=\"\",0,Calc!CG199)","v":3233668.6823387677},{"$f":"IF(CH$11=\"\",0,Calc!CH199)","v":3278020.075732877},{"$f":"IF(CI$11=\"\",0,Calc!CI199)","v":3623755.2369287005},{"$f":"IF(CJ$11=\"\",0,Calc!CJ199)","v":3879270.8027243041},{"$f":"IF(CK$11=\"\",0,Calc!CK199)","v":4052026.4876049371},{"$f":"IF(CL$11=\"\",0,Calc!CL199)","v":3953494.1028550938},{"$f":"IF(CM$11=\"\",0,Calc!CM199)","v":3418359.1870295438},{"$f":"IF(CN$11=\"\",0,Calc!CN199)","v":3681661.2932256316},{"$f":"IF(CO$11=\"\",0,Calc!CO199)","v":3274593.8062646072},{"$f":"IF(CP$11=\"\",0,Calc!CP199)","v":2660281.2096302928},{"$f":"IF(CQ$11=\"\",0,Calc!CQ199)","v":3819489.4194161724},{"$f":"IF(CR$11=\"\",0,Calc!CR199)","v":4369778.3414897136},{"$f":"IF(CS$11=\"\",0,Calc!CS199)","v":4012494.7574183424},{"$f":"IF(CT$11=\"\",0,Calc!CT199)","v":4071245.4979832177},{"$f":"IF(CU$11=\"\",0,Calc!CU199)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":94562582.237124562},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA200)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB200)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC200)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD200)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE200)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF200)","v":1091.4749999999999},{"$f":"IF(AG$11=\"\",0,Calc!AG200)","v":2919.6956250000003},{"$f":"IF(AH$11=\"\",0,Calc!AH200)","v":6461.5319999999992},{"$f":"IF(AI$11=\"\",0,Calc!AI200)","v":21410.841374999996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ200)","v":36666.574559999994},{"$f":"IF(AK$11=\"\",0,Calc!AK200)","v":51052.402169999994},{"$f":"IF(AL$11=\"\",0,Calc!AL200)","v":78819.0116175},{"$f":"IF(AM$11=\"\",0,Calc!AM200)","v":116008.1844075},{"$f":"IF(AN$11=\"\",0,Calc!AN200)","v":157567.35802499999},{"$f":"IF(AO$11=\"\",0,Calc!AO200)","v":198031.22088750001},{"$f":"IF(AP$11=\"\",0,Calc!AP200)","v":233822.43507026247},{"$f":"IF(AQ$11=\"\",0,Calc!AQ200)","v":236840.44982771247},{"$f":"IF(AR$11=\"\",0,Calc!AR200)","v":307659.58953344997},{"$f":"IF(AS$11=\"\",0,Calc!AS200)","v":252914.66782312497},{"$f":"IF(AT$11=\"\",0,Calc!AT200)","v":236380.85561474995},{"$f":"IF(AU$11=\"\",0,Calc!AU200)","v":379897.21287787496},{"$f":"IF(AV$11=\"\",0,Calc!AV200)","v":477317.67665793753},{"$f":"IF(AW$11=\"\",0,Calc!AW200)","v":486813.93524898752},{"$f":"IF(AX$11=\"\",0,Calc!AX200)","v":543679.41418126877},{"$f":"IF(AY$11=\"\",0,Calc!AY200)","v":649217.76746557502},{"$f":"IF(AZ$11=\"\",0,Calc!AZ200)","v":745839.3864753563},{"$f":"IF(BA$11=\"\",0,Calc!BA200)","v":835049.32508497499},{"$f":"IF(BB$11=\"\",0,Calc!BB200)","v":869100.23188341048},{"$f":"IF(BC$11=\"\",0,Calc!BC200)","v":797612.89898651117},{"$f":"IF(BD$11=\"\",0,Calc!BD200)","v":917815.24774391728},{"$f":"IF(BE$11=\"\",0,Calc!BE200)","v":844671.8728320899},{"$f":"IF(BF$11=\"\",0,Calc!BF200)","v":723126.98762150947},{"$f":"IF(BG$11=\"\",0,Calc!BG200)","v":1077524.4371832949},{"$f":"IF(BH$11=\"\",0,Calc!BH200)","v":1270604.8709695155},{"$f":"IF(BI$11=\"\",0,Calc!BI200)","v":1203709.7016595856},{"$f":"IF(BJ$11=\"\",0,Calc!BJ200)","v":1263468.894857232},{"$f":"IF(BK$11=\"\",0,Calc!BK200)","v":1435365.448873732},{"$f":"IF(BL$11=\"\",0,Calc!BL200)","v":1561879.2399173875},{"$f":"IF(BM$11=\"\",0,Calc!BM200)","v":1652084.4104519673},{"$f":"IF(BN$11=\"\",0,Calc!BN200)","v":1639313.4587332634},{"$f":"IF(BO$11=\"\",0,Calc!BO200)","v":1440302.4210586839},{"$f":"IF(BP$11=\"\",0,Calc!BP200)","v":1587985.5658616305},{"$f":"IF(BQ$11=\"\",0,Calc!BQ200)","v":1425957.0513945736},{"$f":"IF(BR$11=\"\",0,Calc!BR200)","v":1179088.2271748774},{"$f":"IF(BS$11=\"\",0,Calc!BS200)","v":1711989.386436407},{"$f":"IF(BT$11=\"\",0,Calc!BT200)","v":1985954.1718564483},{"$f":"IF(BU$11=\"\",0,Calc!BU200)","v":1849238.7960314802},{"$f":"IF(BV$11=\"\",0,Calc!BV200)","v":1896269.9182563578},{"$f":"IF(BW$11=\"\",0,Calc!BW200)","v":2095283.6381052521},{"$f":"IF(BX$11=\"\",0,Calc!BX200)","v":2244744.4854448349},{"$f":"IF(BY$11=\"\",0,Calc!BY200)","v":2345675.2233815948},{"$f":"IF(BZ$11=\"\",0,Calc!BZ200)","v":2301437.2352391863},{"$f":"IF(CA$11=\"\",0,Calc!CA200)","v":2010577.4068242123},{"$f":"IF(CB$11=\"\",0,Calc!CB200)","v":2189278.0605765083},{"$f":"IF(CC$11=\"\",0,Calc!CC200)","v":1962849.7190011221},{"$f":"IF(CD$11=\"\",0,Calc!CD200)","v":1598229.0143799593},{"$f":"IF(CE$11=\"\",0,Calc!CE200)","v":2295857.1675755801},{"$f":"IF(CF$11=\"\",0,Calc!CF200)","v":2634021.8598020431},{"$f":"IF(CG$11=\"\",0,Calc!CG200)","v":2425251.5117540755},{"$f":"IF(CH$11=\"\",0,Calc!CH200)","v":2458515.0567996572},{"$f":"IF(CI$11=\"\",0,Calc!CI200)","v":2717816.4276965251},{"$f":"IF(CJ$11=\"\",0,Calc!CJ200)","v":2909453.1020432282},{"$f":"IF(CK$11=\"\",0,Calc!CK200)","v":3039019.8657037024},{"$f":"IF(CL$11=\"\",0,Calc!CL200)","v":2965120.5771413199},{"$f":"IF(CM$11=\"\",0,Calc!CM200)","v":2563769.3902721577},{"$f":"IF(CN$11=\"\",0,Calc!CN200)","v":2761245.9699192233},{"$f":"IF(CO$11=\"\",0,Calc!CO200)","v":2455945.354698455},{"$f":"IF(CP$11=\"\",0,Calc!CP200)","v":1995210.9072227192},{"$f":"IF(CQ$11=\"\",0,Calc!CQ200)","v":2864617.0645621293},{"$f":"IF(CR$11=\"\",0,Calc!CR200)","v":3277333.7561172848},{"$f":"IF(CS$11=\"\",0,Calc!CS200)","v":3009371.0680637565},{"$f":"IF(CT$11=\"\",0,Calc!CT200)","v":3053434.1234874129},{"$f":"IF(CU$11=\"\",0,Calc!CU200)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":900596.02130594815},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA201)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB201)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC201)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD201)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE201)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF201)","v":10.395},{"$f":"IF(AG$11=\"\",0,Calc!AG201)","v":27.806625},{"$f":"IF(AH$11=\"\",0,Calc!AH201)","v":61.538400000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI201)","v":203.91277500000001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ201)","v":349.20547199999999},{"$f":"IF(AK$11=\"\",0,Calc!AK201)","v":486.21335399999998},{"$f":"IF(AL$11=\"\",0,Calc!AL201)","v":750.65725350000002},{"$f":"IF(AM$11=\"\",0,Calc!AM201)","v":1104.8398515000003},{"$f":"IF(AN$11=\"\",0,Calc!AN201)","v":1500.6415050000001},{"$f":"IF(AO$11=\"\",0,Calc!AO201)","v":1886.0116275000003},{"$f":"IF(AP$11=\"\",0,Calc!AP201)","v":2226.8803340025006},{"$f":"IF(AQ$11=\"\",0,Calc!AQ201)","v":2255.6233316925},{"$f":"IF(AR$11=\"\",0,Calc!AR201)","v":2930.0913288900001},{"$f":"IF(AS$11=\"\",0,Calc!AS201)","v":2408.7111221250002},{"$f":"IF(AT$11=\"\",0,Calc!AT201)","v":2251.2462439500005},{"$f":"IF(AU$11=\"\",0,Calc!AU201)","v":3618.0686940750002},{"$f":"IF(AV$11=\"\",0,Calc!AV201)","v":4545.8826348375005},{"$f":"IF(AW$11=\"\",0,Calc!AW201)","v":4636.3231928475006},{"$f":"IF(AX$11=\"\",0,Calc!AX201)","v":5177.8991826787505},{"$f":"IF(AY$11=\"\",0,Calc!AY201)","v":6183.0263568150003},{"$f":"IF(AZ$11=\"\",0,Calc!AZ201)","v":7103.2322521462511},{"$f":"IF(BA$11=\"\",0,Calc!BA201)","v":7952.8507150950009},{"$f":"IF(BB$11=\"\",0,Calc!BB201)","v":8277.1450655562912},{"$f":"IF(BC$11=\"\",0,Calc!BC201)","v":7596.3133236810581},{"$f":"IF(BD$11=\"\",0,Calc!BD201)","v":8741.0975975611182},{"$f":"IF(BE$11=\"\",0,Calc!BE201)","v":8044.4940269722856},{"$f":"IF(BF$11=\"\",0,Calc!BF201)","v":6886.9236916334239},{"$f":"IF(BG$11=\"\",0,Calc!BG201)","v":10262.13749698376},{"$f":"IF(BH$11=\"\",0,Calc!BH201)","v":12100.998771138246},{"$f":"IF(BI$11=\"\",0,Calc!BI201)","v":11463.901920567483},{"$f":"IF(BJ$11=\"\",0,Calc!BJ201)","v":12033.0370938784},{"$f":"IF(BK$11=\"\",0,Calc!BK201)","v":13670.147132130782},{"$f":"IF(BL$11=\"\",0,Calc!BL201)","v":14875.040380165599},{"$f":"IF(BM$11=\"\",0,Calc!BM201)","v":15734.137242399691},{"$f":"IF(BN$11=\"\",0,Calc!BN201)","v":15612.509130792987},{"$f":"IF(BO$11=\"\",0,Calc!BO201)","v":13717.165914844612},{"$f":"IF(BP$11=\"\",0,Calc!BP201)","v":15123.672055825054},{"$f":"IF(BQ$11=\"\",0,Calc!BQ201)","v":13580.543346614986},{"$f":"IF(BR$11=\"\",0,Calc!BR201)","v":11229.411687379785},{"$f":"IF(BS$11=\"\",0,Calc!BS201)","v":16304.660823203876},{"$f":"IF(BT$11=\"\",0,Calc!BT201)","v":18913.849255775694},{"$f":"IF(BU$11=\"\",0,Calc!BU201)","v":17611.798057442666},{"$f":"IF(BV$11=\"\",0,Calc!BV201)","v":18059.713507203411},{"$f":"IF(BW$11=\"\",0,Calc!BW201)","v":19955.082267669073},{"$f":"IF(BX$11=\"\",0,Calc!BX201)","v":21378.518908998431},{"$f":"IF(BY$11=\"\",0,Calc!BY201)","v":22339.764032205665},{"$f":"IF(BZ$11=\"\",0,Calc!BZ201)","v":21918.449859420823},{"$f":"IF(CA$11=\"\",0,Calc!CA201)","v":19148.356255468691},{"$f":"IF(CB$11=\"\",0,Calc!CB201)","v":20850.2672435858},{"$f":"IF(CC$11=\"\",0,Calc!CC201)","v":18693.806847629738},{"$f":"IF(CD$11=\"\",0,Calc!CD201)","v":15221.228708380566},{"$f":"IF(CE$11=\"\",0,Calc!CE201)","v":21865.306357862668},{"$f":"IF(CF$11=\"\",0,Calc!CF201)","v":25085.922474305171},{"$f":"IF(CG$11=\"\",0,Calc!CG201)","v":23097.633445276912},{"$f":"IF(CH$11=\"\",0,Calc!CH201)","v":23414.429112377689},{"$f":"IF(CI$11=\"\",0,Calc!CI201)","v":25883.965978062148},{"$f":"IF(CJ$11=\"\",0,Calc!CJ201)","v":27709.077162316462},{"$f":"IF(CK$11=\"\",0,Calc!CK201)","v":28943.046340035267},{"$f":"IF(CL$11=\"\",0,Calc!CL201)","v":28239.243591822102},{"$f":"IF(CM$11=\"\",0,Calc!CM201)","v":24416.851335925312},{"$f":"IF(CN$11=\"\",0,Calc!CN201)","v":26297.580665897367},{"$f":"IF(CO$11=\"\",0,Calc!CO201)","v":23389.955759032906},{"$f":"IF(CP$11=\"\",0,Calc!CP201)","v":19002.008640216372},{"$f":"IF(CQ$11=\"\",0,Calc!CQ201)","v":27282.067281544092},{"$f":"IF(CR$11=\"\",0,Calc!CR201)","v":31212.702439212244},{"$f":"IF(CS$11=\"\",0,Calc!CS201)","v":28660.676838702453},{"$f":"IF(CT$11=\"\",0,Calc!CT201)","v":29080.324985594416},{"$f":"IF(CU$11=\"\",0,Calc!CU201)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":51685784.968613692},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA203)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB203)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC203)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD203)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE203)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF203)","v":495.140625},{"$f":"IF(AG$11=\"\",0,Calc!AG203)","v":1318.594921875},{"$f":"IF(AH$11=\"\",0,Calc!AH203)","v":2921.3395312500002},{"$f":"IF(AI$11=\"\",0,Calc!AI203)","v":9687.8186718750003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ203)","v":16279.97625},{"$f":"IF(AK$11=\"\",0,Calc!AK203)","v":22380.553124999999},{"$f":"IF(AL$11=\"\",0,Calc!AL203)","v":34550.587968749991},{"$f":"IF(AM$11=\"\",0,Calc!AM203)","v":51746.331656249997},{"$f":"IF(AN$11=\"\",0,Calc!AN203)","v":71109.547171875005},{"$f":"IF(AO$11=\"\",0,Calc!AO203)","v":89352.827507812501},{"$f":"IF(AP$11=\"\",0,Calc!AP203)","v":103831.51811484374},{"$f":"IF(AQ$11=\"\",0,Calc!AQ203)","v":109456.24921874999},{"$f":"IF(AR$11=\"\",0,Calc!AR203)","v":140647.16958046873},{"$f":"IF(AS$11=\"\",0,Calc!AS203)","v":171466.03125},{"$f":"IF(AT$11=\"\",0,Calc!AT203)","v":171466.03125},{"$f":"IF(AU$11=\"\",0,Calc!AU203)","v":208491.65690624999},{"$f":"IF(AV$11=\"\",0,Calc!AV203)","v":247042.74796875002},{"$f":"IF(AW$11=\"\",0,Calc!AW203)","v":248986.40625000003},{"$f":"IF(AX$11=\"\",0,Calc!AX203)","v":278165.39695312502},{"$f":"IF(AY$11=\"\",0,Calc!AY203)","v":336647.93833546876},{"$f":"IF(AZ$11=\"\",0,Calc!AZ203)","v":391992.96377390623},{"$f":"IF(BA$11=\"\",0,Calc!BA203)","v":438831.21308062505},{"$f":"IF(BB$11=\"\",0,Calc!BB203)","v":459681.33937499998},{"$f":"IF(BC$11=\"\",0,Calc!BC203)","v":459681.33937499998},{"$f":"IF(BD$11=\"\",0,Calc!BD203)","v":511610.47149375005},{"$f":"IF(BE$11=\"\",0,Calc!BE203)","v":562920.17062500003},{"$f":"IF(BF$11=\"\",0,Calc!BF203)","v":562920.17062500003},{"$f":"IF(BG$11=\"\",0,Calc!BG203)","v":611892.64406531246},{"$f":"IF(BH$11=\"\",0,Calc!BH203)","v":660280.95281249995},{"$f":"IF(BI$11=\"\",0,Calc!BI203)","v":660280.95281249995},{"$f":"IF(BJ$11=\"\",0,Calc!BJ203)","v":668469.54659399996},{"$f":"IF(BK$11=\"\",0,Calc!BK203)","v":722250.50531663804},{"$f":"IF(BL$11=\"\",0,Calc!BL203)","v":796831.94063138054},{"$f":"IF(BM$11=\"\",0,Calc!BM203)","v":842767.16710190626},{"$f":"IF(BN$11=\"\",0,Calc!BN203)","v":859416.12641250016},{"$f":"IF(BO$11=\"\",0,Calc!BO203)","v":859416.12641250016},{"$f":"IF(BP$11=\"\",0,Calc!BP203)","v":897676.34030085953},{"$f":"IF(BQ$11=\"\",0,Calc!BQ203)","v":935480.16992812511},{"$f":"IF(BR$11=\"\",0,Calc!BR203)","v":935480.16992812511},{"$f":"IF(BS$11=\"\",0,Calc!BS203)","v":970246.72388162825},{"$f":"IF(BT$11=\"\",0,Calc!BT203)","v":1004598.56745},{"$f":"IF(BU$11=\"\",0,Calc!BU203)","v":1004598.56745},{"$f":"IF(BV$11=\"\",0,Calc!BV203)","v":1004598.56745},{"$f":"IF(BW$11=\"\",0,Calc!BW203)","v":1035634.2172251944},{"$f":"IF(BX$11=\"\",0,Calc!BX203)","v":1111883.9922934298},{"$f":"IF(BY$11=\"\",0,Calc!BY203)","v":1161621.6922308332},{"$f":"IF(BZ$11=\"\",0,Calc!BZ203)","v":1166262.7805670938},{"$f":"IF(CA$11=\"\",0,Calc!CA203)","v":1166262.7805670938},{"$f":"IF(CB$11=\"\",0,Calc!CB203)","v":1209651.4089837209},{"$f":"IF(CC$11=\"\",0,Calc!CC203)","v":1252522.4792084999},{"$f":"IF(CD$11=\"\",0,Calc!CD203)","v":1252522.4792084999},{"$f":"IF(CE$11=\"\",0,Calc!CE203)","v":1279272.1657185673},{"$f":"IF(CF$11=\"\",0,Calc!CF203)","v":1305702.770481},{"$f":"IF(CG$11=\"\",0,Calc!CG203)","v":1305702.770481},{"$f":"IF(CH$11=\"\",0,Calc!CH203)","v":1305702.770481},{"$f":"IF(CI$11=\"\",0,Calc!CI203)","v":1330142.9957380856},{"$f":"IF(CJ$11=\"\",0,Calc!CJ203)","v":1399082.835410557},{"$f":"IF(CK$11=\"\",0,Calc!CK203)","v":1461215.8101889365},{"$f":"IF(CL$11=\"\",0,Calc!CL203)","v":1478878.6911215454},{"$f":"IF(CM$11=\"\",0,Calc!CM203)","v":1478878.6911215454},{"$f":"IF(CN$11=\"\",0,Calc!CN203)","v":1497886.4133031664},{"$f":"IF(CO$11=\"\",0,Calc!CO203)","v":1516667.4032122432},{"$f":"IF(CP$11=\"\",0,Calc!CP203)","v":1516667.4032122432},{"$f":"IF(CQ$11=\"\",0,Calc!CQ203)","v":1552419.6330275442},{"$f":"IF(CR$11=\"\",0,Calc!CR203)","v":1587745.3948927619},{"$f":"IF(CS$11=\"\",0,Calc!CS203)","v":1587745.3948927619},{"$f":"IF(CT$11=\"\",0,Calc!CT203)","v":1587745.3948927619},{"$f":"IF(CU$11=\"\",0,Calc!CU203)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Средний чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":15505735.490584103},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA204)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB204)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC204)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD204)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE204)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF204)","v":148.54218749999998},{"$f":"IF(AG$11=\"\",0,Calc!AG204)","v":395.57847656249999},{"$f":"IF(AH$11=\"\",0,Calc!AH204)","v":876.40185937500007},{"$f":"IF(AI$11=\"\",0,Calc!AI204)","v":2906.3456015625002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ204)","v":4883.9928749999999},{"$f":"IF(AK$11=\"\",0,Calc!AK204)","v":6714.165937499999},{"$f":"IF(AL$11=\"\",0,Calc!AL204)","v":10365.176390624996},{"$f":"IF(AM$11=\"\",0,Calc!AM204)","v":15523.899496874998},{"$f":"IF(AN$11=\"\",0,Calc!AN204)","v":21332.864151562502},{"$f":"IF(AO$11=\"\",0,Calc!AO204)","v":26805.848252343749},{"$f":"IF(AP$11=\"\",0,Calc!AP204)","v":31149.455434453121},{"$f":"IF(AQ$11=\"\",0,Calc!AQ204)","v":32836.874765624998},{"$f":"IF(AR$11=\"\",0,Calc!AR204)","v":42194.150874140621},{"$f":"IF(AS$11=\"\",0,Calc!AS204)","v":51439.809374999997},{"$f":"IF(AT$11=\"\",0,Calc!AT204)","v":51439.809374999997},{"$f":"IF(AU$11=\"\",0,Calc!AU204)","v":62547.497071874997},{"$f":"IF(AV$11=\"\",0,Calc!AV204)","v":74112.824390624999},{"$f":"IF(AW$11=\"\",0,Calc!AW204)","v":74695.921875},{"$f":"IF(AX$11=\"\",0,Calc!AX204)","v":83449.619085937506},{"$f":"IF(AY$11=\"\",0,Calc!AY204)","v":100994.38150064062},{"$f":"IF(AZ$11=\"\",0,Calc!AZ204)","v":117597.88913217187},{"$f":"IF(BA$11=\"\",0,Calc!BA204)","v":131649.36392418752},{"$f":"IF(BB$11=\"\",0,Calc!BB204)","v":137904.4018125},{"$f":"IF(BC$11=\"\",0,Calc!BC204)","v":137904.4018125},{"$f":"IF(BD$11=\"\",0,Calc!BD204)","v":153483.14144812501},{"$f":"IF(BE$11=\"\",0,Calc!BE204)","v":168876.05118750001},{"$f":"IF(BF$11=\"\",0,Calc!BF204)","v":168876.05118750001},{"$f":"IF(BG$11=\"\",0,Calc!BG204)","v":183567.79321959373},{"$f":"IF(BH$11=\"\",0,Calc!BH204)","v":198084.28584374997},{"$f":"IF(BI$11=\"\",0,Calc!BI204)","v":198084.28584374997},{"$f":"IF(BJ$11=\"\",0,Calc!BJ204)","v":200540.86397819998},{"$f":"IF(BK$11=\"\",0,Calc!BK204)","v":216675.15159499142},{"$f":"IF(BL$11=\"\",0,Calc!BL204)","v":239049.58218941416},{"$f":"IF(BM$11=\"\",0,Calc!BM204)","v":252830.15013057186},{"$f":"IF(BN$11=\"\",0,Calc!BN204)","v":257824.83792375005},{"$f":"IF(BO$11=\"\",0,Calc!BO204)","v":257824.83792375005},{"$f":"IF(BP$11=\"\",0,Calc!BP204)","v":269302.90209025785},{"$f":"IF(BQ$11=\"\",0,Calc!BQ204)","v":280644.05097843753},{"$f":"IF(BR$11=\"\",0,Calc!BR204)","v":280644.05097843753},{"$f":"IF(BS$11=\"\",0,Calc!BS204)","v":291074.01716448844},{"$f":"IF(BT$11=\"\",0,Calc!BT204)","v":301379.57023499999},{"$f":"IF(BU$11=\"\",0,Calc!BU204)","v":301379.57023499999},{"$f":"IF(BV$11=\"\",0,Calc!BV204)","v":301379.57023499999},{"$f":"IF(BW$11=\"\",0,Calc!BW204)","v":310690.26516755833},{"$f":"IF(BX$11=\"\",0,Calc!BX204)","v":333565.19768802891},{"$f":"IF(BY$11=\"\",0,Calc!BY204)","v":348486.50766924996},{"$f":"IF(BZ$11=\"\",0,Calc!BZ204)","v":349878.8341701281},{"$f":"IF(CA$11=\"\",0,Calc!CA204)","v":349878.8341701281},{"$f":"IF(CB$11=\"\",0,Calc!CB204)","v":362895.42269511626},{"$f":"IF(CC$11=\"\",0,Calc!CC204)","v":375756.74376254994},{"$f":"IF(CD$11=\"\",0,Calc!CD204)","v":375756.74376254994},{"$f":"IF(CE$11=\"\",0,Calc!CE204)","v":383781.64971557021},{"$f":"IF(CF$11=\"\",0,Calc!CF204)","v":391710.8311443},{"$f":"IF(CG$11=\"\",0,Calc!CG204)","v":391710.8311443},{"$f":"IF(CH$11=\"\",0,Calc!CH204)","v":391710.8311443},{"$f":"IF(CI$11=\"\",0,Calc!CI204)","v":399042.89872142568},{"$f":"IF(CJ$11=\"\",0,Calc!CJ204)","v":419724.85062316706},{"$f":"IF(CK$11=\"\",0,Calc!CK204)","v":438364.74305668095},{"$f":"IF(CL$11=\"\",0,Calc!CL204)","v":443663.60733646358},{"$f":"IF(CM$11=\"\",0,Calc!CM204)","v":443663.60733646358},{"$f":"IF(CN$11=\"\",0,Calc!CN204)","v":449365.92399094993},{"$f":"IF(CO$11=\"\",0,Calc!CO204)","v":455000.22096367297},{"$f":"IF(CP$11=\"\",0,Calc!CP204)","v":455000.22096367297},{"$f":"IF(CQ$11=\"\",0,Calc!CQ204)","v":465725.88990826329},{"$f":"IF(CR$11=\"\",0,Calc!CR204)","v":476323.61846782855},{"$f":"IF(CS$11=\"\",0,Calc!CS204)","v":476323.61846782855},{"$f":"IF(CT$11=\"\",0,Calc!CT204)","v":476323.61846782855},{"$f":"IF(CU$11=\"\",0,Calc!CU204)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":14934059.413277971},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA205)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB205)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC205)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD205)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE205)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF205)","v":74.217281249999985},{"$f":"IF(AG$11=\"\",0,Calc!AG205)","v":341.04118125000002},{"$f":"IF(AH$11=\"\",0,Calc!AH205)","v":780.96021937499984},{"$f":"IF(AI$11=\"\",0,Calc!AI205)","v":3006.2818931249999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ205)","v":5057.4496657499994},{"$f":"IF(AK$11=\"\",0,Calc!AK205)","v":7179.0105802500002},{"$f":"IF(AL$11=\"\",0,Calc!AL205)","v":10968.915287250002},{"$f":"IF(AM$11=\"\",0,Calc!AM205)","v":16470.6552285},{"$f":"IF(AN$11=\"\",0,Calc!AN205)","v":22809.995333625},{"$f":"IF(AO$11=\"\",0,Calc!AO205)","v":29386.860584437498},{"$f":"IF(AP$11=\"\",0,Calc!AP205)","v":34899.596035796254},{"$f":"IF(AQ$11=\"\",0,Calc!AQ205)","v":35938.4685638175},{"$f":"IF(AR$11=\"\",0,Calc!AR205)","v":47191.639639533751},{"$f":"IF(AS$11=\"\",0,Calc!AS205)","v":46442.904345562507},{"$f":"IF(AT$11=\"\",0,Calc!AT205)","v":44856.715491449999},{"$f":"IF(AU$11=\"\",0,Calc!AU205)","v":62867.385339637505},{"$f":"IF(AV$11=\"\",0,Calc!AV205)","v":76478.86742349375},{"$f":"IF(AW$11=\"\",0,Calc!AW205)","v":77065.04533350376},{"$f":"IF(AX$11=\"\",0,Calc!AX205)","v":85639.821457522514},{"$f":"IF(AY$11=\"\",0,Calc!AY205)","v":102586.63914700501},{"$f":"IF(AZ$11=\"\",0,Calc!AZ205)","v":118150.27784795625},{"$f":"IF(BA$11=\"\",0,Calc!BA205)","v":131755.12369253999},{"$f":"IF(BB$11=\"\",0,Calc!BB205)","v":137440.87130146261},{"$f":"IF(BC$11=\"\",0,Calc!BC205)","v":131167.03691738684},{"$f":"IF(BD$11=\"\",0,Calc!BD205)","v":148578.31500623401},{"$f":"IF(BE$11=\"\",0,Calc!BE205)","v":148898.09708878305},{"$f":"IF(BF$11=\"\",0,Calc!BF205)","v":138372.09038228184},{"$f":"IF(BG$11=\"\",0,Calc!BG205)","v":176142.41372293892},{"$f":"IF(BH$11=\"\",0,Calc!BH205)","v":199897.4307331219},{"$f":"IF(BI$11=\"\",0,Calc!BI205)","v":193893.94867616551},{"$f":"IF(BJ$11=\"\",0,Calc!BJ205)","v":199728.98336418637},{"$f":"IF(BK$11=\"\",0,Calc!BK205)","v":221191.37103725172},{"$f":"IF(BL$11=\"\",0,Calc!BL205)","v":242193.59182221917},{"$f":"IF(BM$11=\"\",0,Calc!BM205)","v":256177.77885087876},{"$f":"IF(BN$11=\"\",0,Calc!BN205)","v":256751.1444553879},{"$f":"IF(BO$11=\"\",0,Calc!BO205)","v":239141.25348280201},{"$f":"IF(BP$11=\"\",0,Calc!BP205)","v":256106.80113776424},{"$f":"IF(BQ$11=\"\",0,Calc!BQ205)","v":246583.58070722574},{"$f":"IF(BR$11=\"\",0,Calc!BR205)","v":225114.37698010224},{"$f":"IF(BS$11=\"\",0,Calc!BS205)","v":276210.01502428367},{"$f":"IF(BT$11=\"\",0,Calc!BT205)","v":304523.42749823286},{"$f":"IF(BU$11=\"\",0,Calc!BU205)","v":292166.73983824148},{"$f":"IF(BV$11=\"\",0,Calc!BV205)","v":295799.37522896158},{"$f":"IF(BW$11=\"\",0,Calc!BW205)","v":317152.28419311863},{"$f":"IF(BX$11=\"\",0,Calc!BX205)","v":339827.20559460233},{"$f":"IF(BY$11=\"\",0,Calc!BY205)","v":354858.86762329569},{"$f":"IF(BZ$11=\"\",0,Calc!BZ205)","v":351657.71548083395},{"$f":"IF(CA$11=\"\",0,Calc!CA205)","v":326012.13239874167},{"$f":"IF(CB$11=\"\",0,Calc!CB205)","v":346011.71377434448},{"$f":"IF(CC$11=\"\",0,Calc!CC205)","v":331137.84148187452},{"$f":"IF(CD$11=\"\",0,Calc!CD205)","v":299876.70603107486},{"$f":"IF(CE$11=\"\",0,Calc!CE205)","v":363770.97316891985},{"$f":"IF(CF$11=\"\",0,Calc!CF205)","v":396485.06504606915},{"$f":"IF(CG$11=\"\",0,Calc!CG205)","v":378453.16967259912},{"$f":"IF(CH$11=\"\",0,Calc!CH205)","v":381022.41159660922},{"$f":"IF(CI$11=\"\",0,Calc!CI205)","v":405839.52482718788},{"$f":"IF(CJ$11=\"\",0,Calc!CJ205)","v":430400.40010290558},{"$f":"IF(CK$11=\"\",0,Calc!CK205)","v":448718.83796065662},{"$f":"IF(CL$11=\"\",0,Calc!CL205)","v":444682.56900504121},{"$f":"IF(CM$11=\"\",0,Calc!CM205)","v":410497.63312670618},{"$f":"IF(CN$11=\"\",0,Calc!CN205)","v":430392.10496864677},{"$f":"IF(CO$11=\"\",0,Calc!CO205)","v":407029.13389268063},{"$f":"IF(CP$11=\"\",0,Calc!CP205)","v":367122.01863408944},{"$f":"IF(CQ$11=\"\",0,Calc!CQ205)","v":445613.77239388239},{"$f":"IF(CR$11=\"\",0,Calc!CR205)","v":484850.31148670218},{"$f":"IF(CS$11=\"\",0,Calc!CS205)","v":461618.47895330586},{"$f":"IF(CT$11=\"\",0,Calc!CT205)","v":465002.02703553881},{"$f":"IF(CU$11=\"\",0,Calc!CU205)","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$16","v":"Товары и продукты категории - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":3379675.1727304873},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA206)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB206)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC206)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD206)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE206)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF206)","v":18.19125},{"$f":"IF(AG$11=\"\",0,Calc!AG206)","v":83.679749999999999},{"$f":"IF(AH$11=\"\",0,Calc!AH206)","v":191.73577499999999},{"$f":"IF(AI$11=\"\",0,Calc!AI206)","v":737.47327499999994},{"$f":"IF(AJ$11=\"\",0,Calc!AJ206)","v":1250.1037394999998},{"$f":"IF(AK$11=\"\",0,Calc!AK206)","v":1783.6541415000002},{"$f":"IF(AL$11=\"\",0,Calc!AL206)","v":2726.0710785000001},{"$f":"IF(AM$11=\"\",0,Calc!AM206)","v":4063.1425064999994},{"$f":"IF(AN$11=\"\",0,Calc!AN206)","v":5602.8946049999995},{"$f":"IF(AO$11=\"\",0,Calc!AO206)","v":7218.0229275000002},{"$f":"IF(AP$11=\"\",0,Calc!AP206)","v":8627.3564921774996},{"$f":"IF(AQ$11=\"\",0,Calc!AQ206)","v":8852.6061317924996},{"$f":"IF(AR$11=\"\",0,Calc!AR206)","v":11643.751838565},{"$f":"IF(AS$11=\"\",0,Calc!AS206)","v":9514.9143849375014},{"$f":"IF(AT$11=\"\",0,Calc!AT206)","v":8861.7777979499988},{"$f":"IF(AU$11=\"\",0,Calc!AU206)","v":14187.8691021375},{"$f":"IF(AV$11=\"\",0,Calc!AV206)","v":17727.46136555625},{"$f":"IF(AW$11=\"\",0,Calc!AW206)","v":17968.82874026625},{"$f":"IF(AX$11=\"\",0,Calc!AX206)","v":19970.834365597504},{"$f":"IF(AY$11=\"\",0,Calc!AY206)","v":23768.019030380627},{"$f":"IF(AZ$11=\"\",0,Calc!AZ206)","v":27213.551170430626},{"$f":"IF(BA$11=\"\",0,Calc!BA206)","v":30348.133500588752},{"$f":"IF(BB$11=\"\",0,Calc!BB206)","v":31532.797374940492},{"$f":"IF(BC$11=\"\",0,Calc!BC206)","v":28949.453805026948},{"$f":"IF(BD$11=\"\",0,Calc!BD206)","v":33336.925332208863},{"$f":"IF(BE$11=\"\",0,Calc!BE206)","v":30719.905471925376},{"$f":"IF(BF$11=\"\",0,Calc!BF206)","v":26385.667416307235},{"$f":"IF(BG$11=\"\",0,Calc!BG206)","v":39217.761481995723},{"$f":"IF(BH$11=\"\",0,Calc!BH206)","v":46311.29706282961},{"$f":"IF(BI$11=\"\",0,Calc!BI206)","v":43839.275039376982},{"$f":"IF(BJ$11=\"\",0,Calc!BJ206)","v":45849.324126968706},{"$f":"IF(BK$11=\"\",0,Calc!BK206)","v":51922.150789335545},{"$f":"IF(BL$11=\"\",0,Calc!BL206)","v":56512.847431530201},{"$f":"IF(BM$11=\"\",0,Calc!BM206)","v":59779.277620983441},{"$f":"IF(BN$11=\"\",0,Calc!BN206)","v":59221.73001225679},{"$f":"IF(BO$11=\"\",0,Calc!BO206)","v":51970.59843530965},{"$f":"IF(BP$11=\"\",0,Calc!BP206)","v":57044.901881714897},{"$f":"IF(BQ$11=\"\",0,Calc!BQ206)","v":51234.866843840769},{"$f":"IF(BR$11=\"\",0,Calc!BR206)","v":42394.606485613433},{"$f":"IF(BS$11=\"\",0,Calc!BS206)","v":61507.802342435825},{"$f":"IF(BT$11=\"\",0,Calc!BT206)","v":71263.058144021634},{"$f":"IF(BU$11=\"\",0,Calc!BU206)","v":66175.010284025178},{"$f":"IF(BV$11=\"\",0,Calc!BV206)","v":67670.801327262874},{"$f":"IF(BW$11=\"\",0,Calc!BW206)","v":74879.629891732824},{"$f":"IF(BX$11=\"\",0,Calc!BX206)","v":80308.05161723787},{"$f":"IF(BY$11=\"\",0,Calc!BY206)","v":83867.640110196298},{"$f":"IF(BZ$11=\"\",0,Calc!BZ206)","v":82239.045408337697},{"$f":"IF(CA$11=\"\",0,Calc!CA206)","v":71679.099433358497},{"$f":"IF(CB$11=\"\",0,Calc!CB206)","v":77845.928421913268},{"$f":"IF(CC$11=\"\",0,Calc!CC206)","v":69677.771501879397},{"$f":"IF(CD$11=\"\",0,Calc!CD206)","v":56805.539257432494},{"$f":"IF(CE$11=\"\",0,Calc!CE206)","v":81659.183472845281},{"$f":"IF(CF$11=\"\",0,Calc!CF206)","v":93691.296921904184},{"$f":"IF(CG$11=\"\",0,Calc!CG206)","v":86266.398826945937},{"$f":"IF(CH$11=\"\",0,Calc!CH206)","v":87324.321972126549},{"$f":"IF(CI$11=\"\",0,Calc!CI206)","v":96368.943220546804},{"$f":"IF(CJ$11=\"\",0,Calc!CJ206)","v":102992.4915275845},{"$f":"IF(CK$11=\"\",0,Calc!CK206)","v":107381.45975537083},{"$f":"IF(CL$11=\"\",0,Calc!CL206)","v":104877.49469268015},{"$f":"IF(CM$11=\"\",0,Calc!CM206)","v":90801.344625130412},{"$f":"IF(CN$11=\"\",0,Calc!CN206)","v":97801.833435367444},{"$f":"IF(CO$11=\"\",0,Calc!CO206)","v":87004.644949939393},{"$f":"IF(CP$11=\"\",0,Calc!CP206)","v":70572.303372872411},{"$f":"IF(CQ$11=\"\",0,Calc!CQ206)","v":101188.16404438704},{"$f":"IF(CR$11=\"\",0,Calc!CR206)","v":115660.44209714417},{"$f":"IF(CS$11=\"\",0,Calc!CS206)","v":106094.39340692214},{"$f":"IF(CT$11=\"\",0,Calc!CT206)","v":107487.61908784158},{"$f":"IF(CU$11=\"\",0,Calc!CU206)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":2896864.4337689891},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA207)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB207)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC207)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD207)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE207)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF207)","v":15.592500000000001},{"$f":"IF(AG$11=\"\",0,Calc!AG207)","v":71.725500000000011},{"$f":"IF(AH$11=\"\",0,Calc!AH207)","v":164.34494999999998},{"$f":"IF(AI$11=\"\",0,Calc!AI207)","v":632.1199499999999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ207)","v":1071.5174909999998},{"$f":"IF(AK$11=\"\",0,Calc!AK207)","v":1528.846407},{"$f":"IF(AL$11=\"\",0,Calc!AL207)","v":2336.632353},{"$f":"IF(AM$11=\"\",0,Calc!AM207)","v":3482.693577},{"$f":"IF(AN$11=\"\",0,Calc!AN207)","v":4802.4810900000002},{"$f":"IF(AO$11=\"\",0,Calc!AO207)","v":6186.8767950000001},{"$f":"IF(AP$11=\"\",0,Calc!AP207)","v":7394.8769932949999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ207)","v":7587.9481129649994},{"$f":"IF(AR$11=\"\",0,Calc!AR207)","v":9980.3587187699995},{"$f":"IF(AS$11=\"\",0,Calc!AS207)","v":8155.6409013749999},{"$f":"IF(AT$11=\"\",0,Calc!AT207)","v":7595.8095410999977},{"$f":"IF(AU$11=\"\",0,Calc!AU207)","v":12161.030658975},{"$f":"IF(AV$11=\"\",0,Calc!AV207)","v":15194.966884762502},{"$f":"IF(AW$11=\"\",0,Calc!AW207)","v":15401.853205942502},{"$f":"IF(AX$11=\"\",0,Calc!AX207)","v":17117.858027655002},{"$f":"IF(AY$11=\"\",0,Calc!AY207)","v":20372.587740326253},{"$f":"IF(AZ$11=\"\",0,Calc!AZ207)","v":23325.901003226252},{"$f":"IF(BA$11=\"\",0,Calc!BA207)","v":26012.685857647499},{"$f":"IF(BB$11=\"\",0,Calc!BB207)","v":27028.112035663278},{"$f":"IF(BC$11=\"\",0,Calc!BC207)","v":24813.817547165952},{"$f":"IF(BD$11=\"\",0,Calc!BD207)","v":28574.507427607594},{"$f":"IF(BE$11=\"\",0,Calc!BE207)","v":26331.34754736461},{"$f":"IF(BF$11=\"\",0,Calc!BF207)","v":22616.286356834771},{"$f":"IF(BG$11=\"\",0,Calc!BG207)","v":33615.22412742491},{"$f":"IF(BH$11=\"\",0,Calc!BH207)","v":39695.397482425382},{"$f":"IF(BI$11=\"\",0,Calc!BI207)","v":37576.521462323122},{"$f":"IF(BJ$11=\"\",0,Calc!BJ207)","v":39299.420680258881},{"$f":"IF(BK$11=\"\",0,Calc!BK207)","v":44504.700676573324},{"$f":"IF(BL$11=\"\",0,Calc!BL207)","v":48439.583512740166},{"$f":"IF(BM$11=\"\",0,Calc!BM207)","v":51239.380817985802},{"$f":"IF(BN$11=\"\",0,Calc!BN207)","v":50761.482867648672},{"$f":"IF(BO$11=\"\",0,Calc!BO207)","v":44546.227230265409},{"$f":"IF(BP$11=\"\",0,Calc!BP207)","v":48895.630184327048},{"$f":"IF(BQ$11=\"\",0,Calc!BQ207)","v":43915.600151863509},{"$f":"IF(BR$11=\"\",0,Calc!BR207)","v":36338.234130525794},{"$f":"IF(BS$11=\"\",0,Calc!BS207)","v":52720.973436373555},{"$f":"IF(BT$11=\"\",0,Calc!BT207)","v":61082.621266304261},{"$f":"IF(BU$11=\"\",0,Calc!BU207)","v":56721.437386307298},{"$f":"IF(BV$11=\"\",0,Calc!BV207)","v":58003.543994796761},{"$f":"IF(BW$11=\"\",0,Calc!BW207)","v":64182.539907199563},{"$f":"IF(BX$11=\"\",0,Calc!BX207)","v":68835.472814775334},{"$f":"IF(BY$11=\"\",0,Calc!BY207)","v":71886.548665882554},{"$f":"IF(BZ$11=\"\",0,Calc!BZ207)","v":70490.610350003728},{"$f":"IF(CA$11=\"\",0,Calc!CA207)","v":61439.228085735864},{"$f":"IF(CB$11=\"\",0,Calc!CB207)","v":66725.081504497095},{"$f":"IF(CC$11=\"\",0,Calc!CC207)","v":59723.804144468064},{"$f":"IF(CD$11=\"\",0,Calc!CD207)","v":48690.462220656409},{"$f":"IF(CE$11=\"\",0,Calc!CE207)","v":69993.585833867386},{"$f":"IF(CF$11=\"\",0,Calc!CF207)","v":80306.82593306074},{"$f":"IF(CG$11=\"\",0,Calc!CG207)","v":73942.627565953662},{"$f":"IF(CH$11=\"\",0,Calc!CH207)","v":74849.418833251315},{"$f":"IF(CI$11=\"\",0,Calc!CI207)","v":82601.95133189726},{"$f":"IF(CJ$11=\"\",0,Calc!CJ207)","v":88279.27845221528},{"$f":"IF(CK$11=\"\",0,Calc!CK207)","v":92041.251218889287},{"$f":"IF(CL$11=\"\",0,Calc!CL207)","v":89894.995450868693},{"$f":"IF(CM$11=\"\",0,Calc!CM207)","v":77829.72396439749},{"$f":"IF(CN$11=\"\",0,Calc!CN207)","v":83830.142944600666},{"$f":"IF(CO$11=\"\",0,Calc!CO207)","v":74575.409957090917},{"$f":"IF(CP$11=\"\",0,Calc!CP207)","v":60490.545748176366},{"$f":"IF(CQ$11=\"\",0,Calc!CQ207)","v":86732.71203804604},{"$f":"IF(CR$11=\"\",0,Calc!CR207)","v":99137.521797552137},{"$f":"IF(CS$11=\"\",0,Calc!CS207)","v":90938.051491647551},{"$f":"IF(CT$11=\"\",0,Calc!CT207)","v":92132.244932435642},{"$f":"IF(CU$11=\"\",0,Calc!CU207)","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":1931242.9558459928},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA208)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB208)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC208)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD208)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE208)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF208)","v":10.395},{"$f":"IF(AG$11=\"\",0,Calc!AG208)","v":47.817000000000007},{"$f":"IF(AH$11=\"\",0,Calc!AH208)","v":109.5633},{"$f":"IF(AI$11=\"\",0,Calc!AI208)","v":421.41329999999994},{"$f":"IF(AJ$11=\"\",0,Calc!AJ208)","v":714.34499399999993},{"$f":"IF(AK$11=\"\",0,Calc!AK208)","v":1019.230938},{"$f":"IF(AL$11=\"\",0,Calc!AL208)","v":1557.7549020000001},{"$f":"IF(AM$11=\"\",0,Calc!AM208)","v":2321.7957179999999},{"$f":"IF(AN$11=\"\",0,Calc!AN208)","v":3201.6540599999998},{"$f":"IF(AO$11=\"\",0,Calc!AO208)","v":4124.5845300000001},{"$f":"IF(AP$11=\"\",0,Calc!AP208)","v":4929.9179955299996},{"$f":"IF(AQ$11=\"\",0,Calc!AQ208)","v":5058.632075309999},{"$f":"IF(AR$11=\"\",0,Calc!AR208)","v":6653.5724791799994},{"$f":"IF(AS$11=\"\",0,Calc!AS208)","v":5437.0939342499996},{"$f":"IF(AT$11=\"\",0,Calc!AT208)","v":5063.873027399999},{"$f":"IF(AU$11=\"\",0,Calc!AU208)","v":8107.353772649999},{"$f":"IF(AV$11=\"\",0,Calc!AV208)","v":10129.977923175},{"$f":"IF(AW$11=\"\",0,Calc!AW208)","v":10267.902137294999},{"$f":"IF(AX$11=\"\",0,Calc!AX208)","v":11411.905351770001},{"$f":"IF(AY$11=\"\",0,Calc!AY208)","v":13581.7251602175},{"$f":"IF(AZ$11=\"\",0,Calc!AZ208)","v":15550.6006688175},{"$f":"IF(BA$11=\"\",0,Calc!BA208)","v":17341.790571764999},{"$f":"IF(BB$11=\"\",0,Calc!BB208)","v":18018.741357108851},{"$f":"IF(BC$11=\"\",0,Calc!BC208)","v":16542.545031443966},{"$f":"IF(BD$11=\"\",0,Calc!BD208)","v":19049.671618405064},{"$f":"IF(BE$11=\"\",0,Calc!BE208)","v":17554.231698243071},{"$f":"IF(BF$11=\"\",0,Calc!BF208)","v":15077.524237889847},{"$f":"IF(BG$11=\"\",0,Calc!BG208)","v":22410.149418283268},{"$f":"IF(BH$11=\"\",0,Calc!BH208)","v":26463.598321616919},{"$f":"IF(BI$11=\"\",0,Calc!BI208)","v":25051.014308215414},{"$f":"IF(BJ$11=\"\",0,Calc!BJ208)","v":26199.613786839254},{"$f":"IF(BK$11=\"\",0,Calc!BK208)","v":29669.800451048883},{"$f":"IF(BL$11=\"\",0,Calc!BL208)","v":32293.055675160118},{"$f":"IF(BM$11=\"\",0,Calc!BM208)","v":34159.58721199054},{"$f":"IF(BN$11=\"\",0,Calc!BN208)","v":33840.988578432451},{"$f":"IF(BO$11=\"\",0,Calc!BO208)","v":29697.484820176942},{"$f":"IF(BP$11=\"\",0,Calc!BP208)","v":32597.086789551366},{"$f":"IF(BQ$11=\"\",0,Calc!BQ208)","v":29277.066767909007},{"$f":"IF(BR$11=\"\",0,Calc!BR208)","v":24225.489420350528},{"$f":"IF(BS$11=\"\",0,Calc!BS208)","v":35147.315624249037},{"$f":"IF(BT$11=\"\",0,Calc!BT208)","v":40721.7475108695},{"$f":"IF(BU$11=\"\",0,Calc!BU208)","v":37814.291590871522},{"$f":"IF(BV$11=\"\",0,Calc!BV208)","v":38669.029329864497},{"$f":"IF(BW$11=\"\",0,Calc!BW208)","v":42788.359938133035},{"$f":"IF(BX$11=\"\",0,Calc!BX208)","v":45890.315209850211},{"$f":"IF(BY$11=\"\",0,Calc!BY208)","v":47924.365777255036},{"$f":"IF(BZ$11=\"\",0,Calc!BZ208)","v":46993.740233335826},{"$f":"IF(CA$11=\"\",0,Calc!CA208)","v":40959.485390490569},{"$f":"IF(CB$11=\"\",0,Calc!CB208)","v":44483.38766966472},{"$f":"IF(CC$11=\"\",0,Calc!CC208)","v":39815.869429645369},{"$f":"IF(CD$11=\"\",0,Calc!CD208)","v":32460.308147104279},{"$f":"IF(CE$11=\"\",0,Calc!CE208)","v":46662.390555911588},{"$f":"IF(CF$11=\"\",0,Calc!CF208)","v":53537.883955373814},{"$f":"IF(CG$11=\"\",0,Calc!CG208)","v":49295.085043969106},{"$f":"IF(CH$11=\"\",0,Calc!CH208)","v":49899.612555500869},{"$f":"IF(CI$11=\"\",0,Calc!CI208)","v":55067.967554598174},{"$f":"IF(CJ$11=\"\",0,Calc!CJ208)","v":58852.852301476865},{"$f":"IF(CK$11=\"\",0,Calc!CK208)","v":61360.834145926194},{"$f":"IF(CL$11=\"\",0,Calc!CL208)","v":59929.996967245803},{"$f":"IF(CM$11=\"\",0,Calc!CM208)","v":51886.482642931653},{"$f":"IF(CN$11=\"\",0,Calc!CN208)","v":55886.761963067111},{"$f":"IF(CO$11=\"\",0,Calc!CO208)","v":49716.939971393942},{"$f":"IF(CP$11=\"\",0,Calc!CP208)","v":40327.030498784239},{"$f":"IF(CQ$11=\"\",0,Calc!CQ208)","v":57821.808025364022},{"$f":"IF(CR$11=\"\",0,Calc!CR208)","v":66091.681198368096},{"$f":"IF(CS$11=\"\",0,Calc!CS208)","v":60625.367661098368},{"$f":"IF(CT$11=\"\",0,Calc!CT208)","v":61421.496621623766},{"$f":"IF(CU$11=\"\",0,Calc!CU208)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":5174059.1161019262},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA210)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB210)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC210)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD210)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE210)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF210)","v":23.106562499999999},{"$f":"IF(AG$11=\"\",0,Calc!AG210)","v":106.01456250000001},{"$f":"IF(AH$11=\"\",0,Calc!AH210)","v":242.55091874999997},{"$f":"IF(AI$11=\"\",0,Calc!AI210)","v":934.8272062499999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ210)","v":1554.9872625},{"$f":"IF(AK$11=\"\",0,Calc!AK210)","v":2190.2146875000003},{"$f":"IF(AL$11=\"\",0,Calc!AL210)","v":3344.9668874999998},{"$f":"IF(AM$11=\"\",0,Calc!AM210)","v":5079.2487899999996},{"$f":"IF(AN$11=\"\",0,Calc!AN210)","v":7079.204291250001},{"$f":"IF(AO$11=\"\",0,Calc!AO210)","v":9121.0587168750008},{"$f":"IF(AP$11=\"\",0,Calc!AP210)","v":10728.803503687501},{"$f":"IF(AQ$11=\"\",0,Calc!AQ210)","v":11107.140187500001},{"$f":"IF(AR$11=\"\",0,Calc!AR210)","v":14549.197386937502},{"$f":"IF(AS$11=\"\",0,Calc!AS210)","v":17950.196250000001},{"$f":"IF(AT$11=\"\",0,Calc!AT210)","v":17950.196250000001},{"$f":"IF(AU$11=\"\",0,Calc!AU210)","v":21854.716773750006},{"$f":"IF(AV$11=\"\",0,Calc!AV210)","v":25712.662500000006},{"$f":"IF(AW$11=\"\",0,Calc!AW210)","v":25712.662500000006},{"$f":"IF(AX$11=\"\",0,Calc!AX210)","v":28568.633625000002},{"$f":"IF(AY$11=\"\",0,Calc!AY210)","v":34511.005550831251},{"$f":"IF(AZ$11=\"\",0,Calc!AZ210)","v":40046.326927293747},{"$f":"IF(BA$11=\"\",0,Calc!BA210)","v":44655.779817337498},{"$f":"IF(BB$11=\"\",0,Calc!BB210)","v":46816.323487499991},{"$f":"IF(BC$11=\"\",0,Calc!BC210)","v":46816.323487499991},{"$f":"IF(BD$11=\"\",0,Calc!BD210)","v":52013.238944624987},{"$f":"IF(BE$11=\"\",0,Calc!BE210)","v":57148.163362499996},{"$f":"IF(BF$11=\"\",0,Calc!BF210)","v":57148.163362499996},{"$f":"IF(BG$11=\"\",0,Calc!BG210)","v":62230.214380949998},{"$f":"IF(BH$11=\"\",0,Calc!BH210)","v":67251.644512500003},{"$f":"IF(BI$11=\"\",0,Calc!BI210)","v":67251.644512500003},{"$f":"IF(BJ$11=\"\",0,Calc!BJ210)","v":67985.095977015008},{"$f":"IF(BK$11=\"\",0,Calc!BK210)","v":73149.783938687673},{"$f":"IF(BL$11=\"\",0,Calc!BL210)","v":80729.31169445283},{"$f":"IF(BM$11=\"\",0,Calc!BM210)","v":85384.256307629985},{"$f":"IF(BN$11=\"\",0,Calc!BN210)","v":86866.879228499994},{"$f":"IF(BO$11=\"\",0,Calc!BO210)","v":86866.879228499994},{"$f":"IF(BP$11=\"\",0,Calc!BP210)","v":90437.83252474686},{"$f":"IF(BQ$11=\"\",0,Calc!BQ210)","v":93966.189956624978},{"$f":"IF(BR$11=\"\",0,Calc!BR210)","v":93966.189956624978},{"$f":"IF(BS$11=\"\",0,Calc!BS210)","v":97564.556631711734},{"$f":"IF(BT$11=\"\",0,Calc!BT210)","v":101120.000443875},{"$f":"IF(BU$11=\"\",0,Calc!BU210)","v":101120.000443875},{"$f":"IF(BV$11=\"\",0,Calc!BV210)","v":101120.000443875},{"$f":"IF(BW$11=\"\",0,Calc!BW210)","v":104078.27265850245},{"$f":"IF(BX$11=\"\",0,Calc!BX210)","v":111379.5122713376},{"$f":"IF(BY$11=\"\",0,Calc!BY210)","v":116292.54851535521},{"$f":"IF(BZ$11=\"\",0,Calc!BZ210)","v":116872.55345319747},{"$f":"IF(CA$11=\"\",0,Calc!CA210)","v":116872.55345319747},{"$f":"IF(CB$11=\"\",0,Calc!CB210)","v":120736.39706020721},{"$f":"IF(CC$11=\"\",0,Calc!CC210)","v":124554.15108144746},{"$f":"IF(CD$11=\"\",0,Calc!CD210)","v":124554.15108144746},{"$f":"IF(CE$11=\"\",0,Calc!CE210)","v":127273.70254330433},{"$f":"IF(CF$11=\"\",0,Calc!CF210)","v":129960.81402748497},{"$f":"IF(CG$11=\"\",0,Calc!CG210)","v":129960.81402748497},{"$f":"IF(CH$11=\"\",0,Calc!CH210)","v":129960.81402748497},{"$f":"IF(CI$11=\"\",0,Calc!CI210)","v":132154.35593857363},{"$f":"IF(CJ$11=\"\",0,Calc!CJ210)","v":138673.67524740685},{"$f":"IF(CK$11=\"\",0,Calc!CK210)","v":144565.60987728485},{"$f":"IF(CL$11=\"\",0,Calc!CL210)","v":146138.52453403582},{"$f":"IF(CM$11=\"\",0,Calc!CM210)","v":146138.52453403582},{"$f":"IF(CN$11=\"\",0,Calc!CN210)","v":148364.12817354733},{"$f":"IF(CO$11=\"\",0,Calc!CO210)","v":150563.18385712034},{"$f":"IF(CP$11=\"\",0,Calc!CP210)","v":150563.18385712034},{"$f":"IF(CQ$11=\"\",0,Calc!CQ210)","v":153746.99098929638},{"$f":"IF(CR$11=\"\",0,Calc!CR210)","v":156892.82030279833},{"$f":"IF(CS$11=\"\",0,Calc!CS210)","v":156892.82030279833},{"$f":"IF(CT$11=\"\",0,Calc!CT210)","v":156892.82030279833},{"$f":"IF(CU$11=\"\",0,Calc!CU210)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Up-Sale-чек"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":1552217.7348305769},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA211)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB211)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC211)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD211)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE211)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF211)","v":6.9319687499999993},{"$f":"IF(AG$11=\"\",0,Calc!AG211)","v":31.804368750000002},{"$f":"IF(AH$11=\"\",0,Calc!AH211)","v":72.765275624999987},{"$f":"IF(AI$11=\"\",0,Calc!AI211)","v":280.44816187499998},{"$f":"IF(AJ$11=\"\",0,Calc!AJ211)","v":466.49617875000001},{"$f":"IF(AK$11=\"\",0,Calc!AK211)","v":657.06440625000005},{"$f":"IF(AL$11=\"\",0,Calc!AL211)","v":1003.4900662499999},{"$f":"IF(AM$11=\"\",0,Calc!AM211)","v":1523.7746369999998},{"$f":"IF(AN$11=\"\",0,Calc!AN211)","v":2123.7612873750004},{"$f":"IF(AO$11=\"\",0,Calc!AO211)","v":2736.3176150625},{"$f":"IF(AP$11=\"\",0,Calc!AP211)","v":3218.64105110625},{"$f":"IF(AQ$11=\"\",0,Calc!AQ211)","v":3332.1420562500002},{"$f":"IF(AR$11=\"\",0,Calc!AR211)","v":4364.7592160812501},{"$f":"IF(AS$11=\"\",0,Calc!AS211)","v":5385.0588749999997},{"$f":"IF(AT$11=\"\",0,Calc!AT211)","v":5385.0588749999997},{"$f":"IF(AU$11=\"\",0,Calc!AU211)","v":6556.4150321250017},{"$f":"IF(AV$11=\"\",0,Calc!AV211)","v":7713.7987500000017},{"$f":"IF(AW$11=\"\",0,Calc!AW211)","v":7713.7987500000017},{"$f":"IF(AX$11=\"\",0,Calc!AX211)","v":8570.5900875000007},{"$f":"IF(AY$11=\"\",0,Calc!AY211)","v":10353.301665249375},{"$f":"IF(AZ$11=\"\",0,Calc!AZ211)","v":12013.898078188124},{"$f":"IF(BA$11=\"\",0,Calc!BA211)","v":13396.733945201249},{"$f":"IF(BB$11=\"\",0,Calc!BB211)","v":14044.897046249996},{"$f":"IF(BC$11=\"\",0,Calc!BC211)","v":14044.897046249996},{"$f":"IF(BD$11=\"\",0,Calc!BD211)","v":15603.971683387495},{"$f":"IF(BE$11=\"\",0,Calc!BE211)","v":17144.449008749998},{"$f":"IF(BF$11=\"\",0,Calc!BF211)","v":17144.449008749998},{"$f":"IF(BG$11=\"\",0,Calc!BG211)","v":18669.064314284999},{"$f":"IF(BH$11=\"\",0,Calc!BH211)","v":20175.49335375},{"$f":"IF(BI$11=\"\",0,Calc!BI211)","v":20175.49335375},{"$f":"IF(BJ$11=\"\",0,Calc!BJ211)","v":20395.528793104502},{"$f":"IF(BK$11=\"\",0,Calc!BK211)","v":21944.935181606303},{"$f":"IF(BL$11=\"\",0,Calc!BL211)","v":24218.79350833585},{"$f":"IF(BM$11=\"\",0,Calc!BM211)","v":25615.276892288995},{"$f":"IF(BN$11=\"\",0,Calc!BN211)","v":26060.063768549997},{"$f":"IF(BO$11=\"\",0,Calc!BO211)","v":26060.063768549997},{"$f":"IF(BP$11=\"\",0,Calc!BP211)","v":27131.349757424057},{"$f":"IF(BQ$11=\"\",0,Calc!BQ211)","v":28189.856986987492},{"$f":"IF(BR$11=\"\",0,Calc!BR211)","v":28189.856986987492},{"$f":"IF(BS$11=\"\",0,Calc!BS211)","v":29269.366989513521},{"$f":"IF(BT$11=\"\",0,Calc!BT211)","v":30336.000133162499},{"$f":"IF(BU$11=\"\",0,Calc!BU211)","v":30336.000133162499},{"$f":"IF(BV$11=\"\",0,Calc!BV211)","v":30336.000133162499},{"$f":"IF(BW$11=\"\",0,Calc!BW211)","v":31223.481797550732},{"$f":"IF(BX$11=\"\",0,Calc!BX211)","v":33413.853681401277},{"$f":"IF(BY$11=\"\",0,Calc!BY211)","v":34887.764554606561},{"$f":"IF(BZ$11=\"\",0,Calc!BZ211)","v":35061.766035959241},{"$f":"IF(CA$11=\"\",0,Calc!CA211)","v":35061.766035959241},{"$f":"IF(CB$11=\"\",0,Calc!CB211)","v":36220.919118062164},{"$f":"IF(CC$11=\"\",0,Calc!CC211)","v":37366.24532443424},{"$f":"IF(CD$11=\"\",0,Calc!CD211)","v":37366.24532443424},{"$f":"IF(CE$11=\"\",0,Calc!CE211)","v":38182.110762991295},{"$f":"IF(CF$11=\"\",0,Calc!CF211)","v":38988.244208245487},{"$f":"IF(CG$11=\"\",0,Calc!CG211)","v":38988.244208245487},{"$f":"IF(CH$11=\"\",0,Calc!CH211)","v":38988.244208245487},{"$f":"IF(CI$11=\"\",0,Calc!CI211)","v":39646.306781572086},{"$f":"IF(CJ$11=\"\",0,Calc!CJ211)","v":41602.102574222052},{"$f":"IF(CK$11=\"\",0,Calc!CK211)","v":43369.682963185456},{"$f":"IF(CL$11=\"\",0,Calc!CL211)","v":43841.557360210747},{"$f":"IF(CM$11=\"\",0,Calc!CM211)","v":43841.557360210747},{"$f":"IF(CN$11=\"\",0,Calc!CN211)","v":44509.238452064201},{"$f":"IF(CO$11=\"\",0,Calc!CO211)","v":45168.955157136101},{"$f":"IF(CP$11=\"\",0,Calc!CP211)","v":45168.955157136101},{"$f":"IF(CQ$11=\"\",0,Calc!CQ211)","v":46124.09729678891},{"$f":"IF(CR$11=\"\",0,Calc!CR211)","v":47067.846090839499},{"$f":"IF(CS$11=\"\",0,Calc!CS211)","v":47067.846090839499},{"$f":"IF(CT$11=\"\",0,Calc!CT211)","v":47067.846090839499},{"$f":"IF(CU$11=\"\",0,Calc!CU211)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1101032256.440258},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA230)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB230)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC230)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD230)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE230)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF230)","v":7977.3574124999986},{"$f":"IF(AG$11=\"\",0,Calc!AG230)","v":31514.115688825004},{"$f":"IF(AH$11=\"\",0,Calc!AH230)","v":72225.357638279995},{"$f":"IF(AI$11=\"\",0,Calc!AI230)","v":266180.16144815495},{"$f":"IF(AJ$11=\"\",0,Calc!AJ230)","v":445012.78308632004},{"$f":"IF(AK$11=\"\",0,Calc!AK230)","v":621126.83215584001},{"$f":"IF(AL$11=\"\",0,Calc!AL230)","v":951455.95995861012},{"$f":"IF(AM$11=\"\",0,Calc!AM230)","v":1440089.7932925783},{"$f":"IF(AN$11=\"\",0,Calc!AN230)","v":2002846.3615242031},{"$f":"IF(AO$11=\"\",0,Calc!AO230)","v":2557855.215889127},{"$f":"IF(AP$11=\"\",0,Calc!AP230)","v":2992314.9788327962},{"$f":"IF(AQ$11=\"\",0,Calc!AQ230)","v":3002231.3359379452},{"$f":"IF(AR$11=\"\",0,Calc!AR230)","v":3938673.0902015651},{"$f":"IF(AS$11=\"\",0,Calc!AS230)","v":3092612.6847102074},{"$f":"IF(AT$11=\"\",0,Calc!AT230)","v":2913341.3479890111},{"$f":"IF(AU$11=\"\",0,Calc!AU230)","v":4849705.8289331822},{"$f":"IF(AV$11=\"\",0,Calc!AV230)","v":5993954.0448971763},{"$f":"IF(AW$11=\"\",0,Calc!AW230)","v":5985633.034594181},{"$f":"IF(AX$11=\"\",0,Calc!AX230)","v":6655603.2767867055},{"$f":"IF(AY$11=\"\",0,Calc!AY230)","v":8059604.0363056744},{"$f":"IF(AZ$11=\"\",0,Calc!AZ230)","v":9364707.1383607164},{"$f":"IF(BA$11=\"\",0,Calc!BA230)","v":10423313.408470763},{"$f":"IF(BB$11=\"\",0,Calc!BB230)","v":10609994.529839709},{"$f":"IF(BC$11=\"\",0,Calc!BC230)","v":9450295.020651903},{"$f":"IF(BD$11=\"\",0,Calc!BD230)","v":10927327.259530874},{"$f":"IF(BE$11=\"\",0,Calc!BE230)","v":9920256.7762702107},{"$f":"IF(BF$11=\"\",0,Calc!BF230)","v":8474262.8049177881},{"$f":"IF(BG$11=\"\",0,Calc!BG230)","v":13223328.66702397},{"$f":"IF(BH$11=\"\",0,Calc!BH230)","v":15489253.544625141},{"$f":"IF(BI$11=\"\",0,Calc!BI230)","v":14291090.919923499},{"$f":"IF(BJ$11=\"\",0,Calc!BJ230)","v":15022488.112210859},{"$f":"IF(BK$11=\"\",0,Calc!BK230)","v":17443820.454428758},{"$f":"IF(BL$11=\"\",0,Calc!BL230)","v":19261063.723476566},{"$f":"IF(BM$11=\"\",0,Calc!BM230)","v":20318323.973404035},{"$f":"IF(BN$11=\"\",0,Calc!BN230)","v":19673638.811543047},{"$f":"IF(BO$11=\"\",0,Calc!BO230)","v":16637817.151971806},{"$f":"IF(BP$11=\"\",0,Calc!BP230)","v":18415620.745588303},{"$f":"IF(BQ$11=\"\",0,Calc!BQ230)","v":16360039.132944418},{"$f":"IF(BR$11=\"\",0,Calc!BR230)","v":13378443.036583528},{"$f":"IF(BS$11=\"\",0,Calc!BS230)","v":20483440.658569142},{"$f":"IF(BT$11=\"\",0,Calc!BT230)","v":23627731.228932615},{"$f":"IF(BU$11=\"\",0,Calc!BU230)","v":21338990.436656065},{"$f":"IF(BV$11=\"\",0,Calc!BV230)","v":21896905.755730655},{"$f":"IF(BW$11=\"\",0,Calc!BW230)","v":24881590.758949056},{"$f":"IF(BX$11=\"\",0,Calc!BX230)","v":27119507.647374075},{"$f":"IF(BY$11=\"\",0,Calc!BY230)","v":28248853.173864305},{"$f":"IF(BZ$11=\"\",0,Calc!BZ230)","v":27075242.573717218},{"$f":"IF(CA$11=\"\",0,Calc!CA230)","v":22733876.702807136},{"$f":"IF(CB$11=\"\",0,Calc!CB230)","v":24870000.990056589},{"$f":"IF(CC$11=\"\",0,Calc!CC230)","v":22045024.041367777},{"$f":"IF(CD$11=\"\",0,Calc!CD230)","v":17713490.237948842},{"$f":"IF(CE$11=\"\",0,Calc!CE230)","v":26893834.34613812},{"$f":"IF(CF$11=\"\",0,Calc!CF230)","v":30727827.901530258},{"$f":"IF(CG$11=\"\",0,Calc!CG230)","v":27457533.66899953},{"$f":"IF(CH$11=\"\",0,Calc!CH230)","v":27841115.108048227},{"$f":"IF(CI$11=\"\",0,Calc!CI230)","v":31629178.569693215},{"$f":"IF(CJ$11=\"\",0,Calc!CJ230)","v":34448117.753637798},{"$f":"IF(CK$11=\"\",0,Calc!CK230)","v":35830841.157934755},{"$f":"IF(CL$11=\"\",0,Calc!CL230)","v":34129886.881977439},{"$f":"IF(CM$11=\"\",0,Calc!CM230)","v":28380435.190648265},{"$f":"IF(CN$11=\"\",0,Calc!CN230)","v":30826383.827276643},{"$f":"IF(CO$11=\"\",0,Calc!CO230)","v":27197210.034101881},{"$f":"IF(CP$11=\"\",0,Calc!CP230)","v":21737055.408995613},{"$f":"IF(CQ$11=\"\",0,Calc!CQ230)","v":32893925.183762502},{"$f":"IF(CR$11=\"\",0,Calc!CR230)","v":37406923.952377558},{"$f":"IF(CS$11=\"\",0,Calc!CS230)","v":33267170.381821763},{"$f":"IF(CT$11=\"\",0,Calc!CT230)","v":33765120.058292001},{"$f":"IF(CU$11=\"\",0,Calc!CU230)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":940613777.20713413},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA231)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB231)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC231)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD231)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE231)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF231)","v":6245.3639062499988},{"$f":"IF(AG$11=\"\",0,Calc!AG231)","v":26100.687425312506},{"$f":"IF(AH$11=\"\",0,Calc!AH231)","v":59882.16490199999},{"$f":"IF(AI$11=\"\",0,Calc!AI231)","v":223610.18190043746},{"$f":"IF(AJ$11=\"\",0,Calc!AJ231)","v":374456.67983675003},{"$f":"IF(AK$11=\"\",0,Calc!AK231)","v":524866.83311474998},{"$f":"IF(AL$11=\"\",0,Calc!AL231)","v":803278.74539587495},{"$f":"IF(AM$11=\"\",0,Calc!AM231)","v":1214505.434196075},{"$f":"IF(AN$11=\"\",0,Calc!AN231)","v":1688792.3822151374},{"$f":"IF(AO$11=\"\",0,Calc!AO231)","v":2160225.5232942565},{"$f":"IF(AP$11=\"\",0,Calc!AP231)","v":2535116.7203102345},{"$f":"IF(AQ$11=\"\",0,Calc!AQ231)","v":2557563.2855797503},{"$f":"IF(AR$11=\"\",0,Calc!AR231)","v":3356661.8718482722},{"$f":"IF(AS$11=\"\",0,Calc!AS231)","v":2685065.6721826699},{"$f":"IF(AT$11=\"\",0,Calc!AT231)","v":2531320.440849788},{"$f":"IF(AU$11=\"\",0,Calc!AU231)","v":4140433.5249649682},{"$f":"IF(AV$11=\"\",0,Calc!AV231)","v":5114987.3195732506},{"$f":"IF(AW$11=\"\",0,Calc!AW231)","v":5117937.4269637596},{"$f":"IF(AX$11=\"\",0,Calc!AX231)","v":5688189.3285683719},{"$f":"IF(AY$11=\"\",0,Calc!AY231)","v":6871833.0314354096},{"$f":"IF(AZ$11=\"\",0,Calc!AZ231)","v":7969173.1033148598},{"$f":"IF(BA$11=\"\",0,Calc!BA231)","v":8862743.1236839127},{"$f":"IF(BB$11=\"\",0,Calc!BB231)","v":9047462.1269598566},{"$f":"IF(BC$11=\"\",0,Calc!BC231)","v":8122798.1368639823},{"$f":"IF(BD$11=\"\",0,Calc!BD231)","v":9374372.2256613076},{"$f":"IF(BE$11=\"\",0,Calc!BE231)","v":8588389.1866456717},{"$f":"IF(BF$11=\"\",0,Calc!BF231)","v":7394121.8584415931},{"$f":"IF(BG$11=\"\",0,Calc!BG231)","v":11290832.812661955},{"$f":"IF(BH$11=\"\",0,Calc!BH231)","v":13203096.924742125},{"$f":"IF(BI$11=\"\",0,Calc!BI231)","v":12255731.611507844},{"$f":"IF(BJ$11=\"\",0,Calc!BJ231)","v":12853653.900453415},{"$f":"IF(BK$11=\"\",0,Calc!BK231)","v":14843056.345991813},{"$f":"IF(BL$11=\"\",0,Calc!BL231)","v":16361297.622167915},{"$f":"IF(BM$11=\"\",0,Calc!BM231)","v":17250916.945782952},{"$f":"IF(BN$11=\"\",0,Calc!BN231)","v":16768259.053465134},{"$f":"IF(BO$11=\"\",0,Calc!BO231)","v":14331869.516489396},{"$f":"IF(BP$11=\"\",0,Calc!BP231)","v":15805951.691194126},{"$f":"IF(BQ$11=\"\",0,Calc!BQ231)","v":14146372.920265347},{"$f":"IF(BR$11=\"\",0,Calc!BR231)","v":11690189.791871451},{"$f":"IF(BS$11=\"\",0,Calc!BS231)","v":17478047.419610366},{"$f":"IF(BT$11=\"\",0,Calc!BT231)","v":20096079.224127352},{"$f":"IF(BU$11=\"\",0,Calc!BU231)","v":18275128.728072334},{"$f":"IF(BV$11=\"\",0,Calc!BV231)","v":18721855.366752177},{"$f":"IF(BW$11=\"\",0,Calc!BW231)","v":21142645.420304045},{"$f":"IF(BX$11=\"\",0,Calc!BX231)","v":22991525.447905723},{"$f":"IF(BY$11=\"\",0,Calc!BY231)","v":23935735.11794886},{"$f":"IF(BZ$11=\"\",0,Calc!BZ231)","v":23027697.137070991},{"$f":"IF(CA$11=\"\",0,Calc!CA231)","v":19544630.367766898},{"$f":"IF(CB$11=\"\",0,Calc!CB231)","v":21314047.32868075},{"$f":"IF(CC$11=\"\",0,Calc!CC231)","v":19024009.297010541},{"$f":"IF(CD$11=\"\",0,Calc!CD231)","v":15465284.244092628},{"$f":"IF(CE$11=\"\",0,Calc!CE231)","v":22920124.002371382},{"$f":"IF(CF$11=\"\",0,Calc!CF231)","v":26101739.055780884},{"$f":"IF(CG$11=\"\",0,Calc!CG231)","v":23507125.477096241},{"$f":"IF(CH$11=\"\",0,Calc!CH231)","v":23813126.053799678},{"$f":"IF(CI$11=\"\",0,Calc!CI231)","v":26858897.446456138},{"$f":"IF(CJ$11=\"\",0,Calc!CJ231)","v":29151190.553423479},{"$f":"IF(CK$11=\"\",0,Calc!CK231)","v":30300999.041622054},{"$f":"IF(CL$11=\"\",0,Calc!CL231)","v":28991710.409606729},{"$f":"IF(CM$11=\"\",0,Calc!CM231)","v":24392343.50871785},{"$f":"IF(CN$11=\"\",0,Calc!CN231)","v":26395877.446875796},{"$f":"IF(CO$11=\"\",0,Calc!CO231)","v":23427253.557453595},{"$f":"IF(CP$11=\"\",0,Calc!CP231)","v":18935349.058967218},{"$f":"IF(CQ$11=\"\",0,Calc!CQ231)","v":27980013.278377485},{"$f":"IF(CR$11=\"\",0,Calc!CR231)","v":31719322.241013117},{"$f":"IF(CS$11=\"\",0,Calc!CS231)","v":28431953.873101503},{"$f":"IF(CT$11=\"\",0,Calc!CT231)","v":28828705.586500101},{"$f":"IF(CU$11=\"\",0,Calc!CU231)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":129068544.67175737},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA232)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB232)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC232)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD232)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE232)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF232)","v":1622.4271874999999},{"$f":"IF(AG$11=\"\",0,Calc!AG232)","v":4658.5395635624991},{"$f":"IF(AH$11=\"\",0,Calc!AH232)","v":10577.217623174998},{"$f":"IF(AI$11=\"\",0,Calc!AI232)","v":35396.237810362509},{"$f":"IF(AJ$11=\"\",0,Calc!AJ232)","v":58610.970286200027},{"$f":"IF(AK$11=\"\",0,Calc!AK232)","v":79340.200479899999},{"$f":"IF(AL$11=\"\",0,Calc!AL232)","v":122400.65781022504},{"$f":"IF(AM$11=\"\",0,Calc!AM232)","v":186284.99656255502},{"$f":"IF(AN$11=\"\",0,Calc!AN232)","v":258967.55251424259},{"$f":"IF(AO$11=\"\",0,Calc!AO232)","v":326111.61072468397},{"$f":"IF(AP$11=\"\",0,Calc!AP232)","v":372719.48991545814},{"$f":"IF(AQ$11=\"\",0,Calc!AQ232)","v":359224.09930188023},{"$f":"IF(AR$11=\"\",0,Calc!AR232)","v":469129.45335953077},{"$f":"IF(AS$11=\"\",0,Calc!AS232)","v":322179.4471564081},{"$f":"IF(AT$11=\"\",0,Calc!AT232)","v":302271.50863419124},{"$f":"IF(AU$11=\"\",0,Calc!AU232)","v":572804.83460519812},{"$f":"IF(AV$11=\"\",0,Calc!AV232)","v":709765.31274929969},{"$f":"IF(AW$11=\"\",0,Calc!AW232)","v":699118.27846659906},{"$f":"IF(AX$11=\"\",0,Calc!AX232)","v":780329.81644011848},{"$f":"IF(AY$11=\"\",0,Calc!AY232)","v":961689.10672225547},{"$f":"IF(AZ$11=\"\",0,Calc!AZ232)","v":1133395.6380761303},{"$f":"IF(BA$11=\"\",0,Calc!BA232)","v":1268602.9248560667},{"$f":"IF(BB$11=\"\",0,Calc!BB232)","v":1265229.5268344791},{"$f":"IF(BC$11=\"\",0,Calc!BC232)","v":1064520.6767579685},{"$f":"IF(BD$11=\"\",0,Calc!BD232)","v":1247580.7909854893},{"$f":"IF(BE$11=\"\",0,Calc!BE232)","v":1058713.5503759487},{"$f":"IF(BF$11=\"\",0,Calc!BF232)","v":849952.41114377184},{"$f":"IF(BG$11=\"\",0,Calc!BG232)","v":1561141.202049274},{"$f":"IF(BH$11=\"\",0,Calc!BH232)","v":1847156.6304117101},{"$f":"IF(BI$11=\"\",0,Calc!BI232)","v":1632221.5859471178},{"$f":"IF(BJ$11=\"\",0,Calc!BJ232)","v":1744657.3518544487},{"$f":"IF(BK$11=\"\",0,Calc!BK232)","v":2106795.080632031},{"$f":"IF(BL$11=\"\",0,Calc!BL232)","v":2354458.4892538115},{"$f":"IF(BM$11=\"\",0,Calc!BM232)","v":2490558.2251661047},{"$f":"IF(BN$11=\"\",0,Calc!BN232)","v":2347070.9453102192},{"$f":"IF(BO$11=\"\",0,Calc!BO232)","v":1839181.1244866448},{"$f":"IF(BP$11=\"\",0,Calc!BP232)","v":2091717.5746808629},{"$f":"IF(BQ$11=\"\",0,Calc!BQ232)","v":1759186.7219443545},{"$f":"IF(BR$11=\"\",0,Calc!BR232)","v":1323795.6955133402},{"$f":"IF(BS$11=\"\",0,Calc!BS232)","v":2426376.9320699507},{"$f":"IF(BT$11=\"\",0,Calc!BT232)","v":2857529.9969511786},{"$f":"IF(BU$11=\"\",0,Calc!BU232)","v":2459447.7370887976},{"$f":"IF(BV$11=\"\",0,Calc!BV232)","v":2554576.8065239945},{"$f":"IF(BW$11=\"\",0,Calc!BW232)","v":3029013.1729277018},{"$f":"IF(BX$11=\"\",0,Calc!BX232)","v":3353021.0655609164},{"$f":"IF(BY$11=\"\",0,Calc!BY232)","v":3503937.7751946729},{"$f":"IF(BZ$11=\"\",0,Calc!BZ232)","v":3271681.6729121031},{"$f":"IF(CA$11=\"\",0,Calc!CA232)","v":2545648.7179744877},{"$f":"IF(CB$11=\"\",0,Calc!CB232)","v":2849564.4053448355},{"$f":"IF(CC$11=\"\",0,Calc!CC232)","v":2402762.4709370267},{"$f":"IF(CD$11=\"\",0,Calc!CD232)","v":1761329.2192821437},{"$f":"IF(CE$11=\"\",0,Calc!CE232)","v":3206322.7105385019},{"$f":"IF(CF$11=\"\",0,Calc!CF232)","v":3740330.2249537539},{"$f":"IF(CG$11=\"\",0,Calc!CG232)","v":3163490.1488079242},{"$f":"IF(CH$11=\"\",0,Calc!CH232)","v":3229735.5228955867},{"$f":"IF(CI$11=\"\",0,Calc!CI232)","v":3858692.8867673753},{"$f":"IF(CJ$11=\"\",0,Calc!CJ232)","v":4303439.3460503872},{"$f":"IF(CK$11=\"\",0,Calc!CK232)","v":4494623.0023262855},{"$f":"IF(CL$11=\"\",0,Calc!CL232)","v":4150557.0983610433},{"$f":"IF(CM$11=\"\",0,Calc!CM232)","v":3174271.6975367982},{"$f":"IF(CN$11=\"\",0,Calc!CN232)","v":3542169.9880414214},{"$f":"IF(CO$11=\"\",0,Calc!CO232)","v":2994083.0477153072},{"$f":"IF(CP$11=\"\",0,Calc!CP232)","v":2194253.3133128555},{"$f":"IF(CQ$11=\"\",0,Calc!CQ232)","v":3962590.3695162963},{"$f":"IF(CR$11=\"\",0,Calc!CR232)","v":4595157.7741310373},{"$f":"IF(CS$11=\"\",0,Calc!CS232)","v":3869232.8902870994},{"$f":"IF(CT$11=\"\",0,Calc!CT232)","v":3955566.7735547647},{"$f":"IF(CU$11=\"\",0,Calc!CU232)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":31349934.561366577},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA233)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB233)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC233)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD233)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE233)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF233)","v":109.56631874999999},{"$f":"IF(AG$11=\"\",0,Calc!AG233)","v":754.88869995000016},{"$f":"IF(AH$11=\"\",0,Calc!AH233)","v":1765.9751131050002},{"$f":"IF(AI$11=\"\",0,Calc!AI233)","v":7173.7417373549997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ233)","v":11945.132963370001},{"$f":"IF(AK$11=\"\",0,Calc!AK233)","v":16919.798561190004},{"$f":"IF(AL$11=\"\",0,Calc!AL233)","v":25776.556752510001},{"$f":"IF(AM$11=\"\",0,Calc!AM233)","v":39299.362533947984},{"$f":"IF(AN$11=\"\",0,Calc!AN233)","v":55086.426794822968},{"$f":"IF(AO$11=\"\",0,Calc!AO233)","v":71518.081870186477},{"$f":"IF(AP$11=\"\",0,Calc!AP233)","v":84478.768607103731},{"$f":"IF(AQ$11=\"\",0,Calc!AQ233)","v":85443.951056314487},{"$f":"IF(AR$11=\"\",0,Calc!AR233)","v":112881.7649937622},{"$f":"IF(AS$11=\"\",0,Calc!AS233)","v":85367.565371130273},{"$f":"IF(AT$11=\"\",0,Calc!AT233)","v":79749.398505031902},{"$f":"IF(AU$11=\"\",0,Calc!AU233)","v":136467.46936301561},{"$f":"IF(AV$11=\"\",0,Calc!AV233)","v":169201.41257462621},{"$f":"IF(AW$11=\"\",0,Calc!AW233)","v":168577.32916382258},{"$f":"IF(AX$11=\"\",0,Calc!AX233)","v":187084.13177821587},{"$f":"IF(AY$11=\"\",0,Calc!AY233)","v":226081.89814800894},{"$f":"IF(AZ$11=\"\",0,Calc!AZ233)","v":262138.39696972576},{"$f":"IF(BA$11=\"\",0,Calc!BA233)","v":291967.3599307813},{"$f":"IF(BB$11=\"\",0,Calc!BB233)","v":297302.87604537222},{"$f":"IF(BC$11=\"\",0,Calc!BC233)","v":262976.20702995022},{"$f":"IF(BD$11=\"\",0,Calc!BD233)","v":305374.24288407667},{"$f":"IF(BE$11=\"\",0,Calc!BE233)","v":273154.03924858902},{"$f":"IF(BF$11=\"\",0,Calc!BF233)","v":230188.53533242285},{"$f":"IF(BG$11=\"\",0,Calc!BG233)","v":371354.65231274179},{"$f":"IF(BH$11=\"\",0,Calc!BH233)","v":438999.98947130539},{"$f":"IF(BI$11=\"\",0,Calc!BI233)","v":403137.72246853763},{"$f":"IF(BJ$11=\"\",0,Calc!BJ233)","v":424176.85990299424},{"$f":"IF(BK$11=\"\",0,Calc!BK233)","v":493969.02780491376},{"$f":"IF(BL$11=\"\",0,Calc!BL233)","v":545307.61205483729},{"$f":"IF(BM$11=\"\",0,Calc!BM233)","v":576848.80245497799},{"$f":"IF(BN$11=\"\",0,Calc!BN233)","v":558308.81276769564},{"$f":"IF(BO$11=\"\",0,Calc!BO233)","v":466766.51099576714},{"$f":"IF(BP$11=\"\",0,Calc!BP233)","v":517951.47971331468},{"$f":"IF(BQ$11=\"\",0,Calc!BQ233)","v":454479.49073471816},{"$f":"IF(BR$11=\"\",0,Calc!BR233)","v":364457.54919873737},{"$f":"IF(BS$11=\"\",0,Calc!BS233)","v":579016.30688882899},{"$f":"IF(BT$11=\"\",0,Calc!BT233)","v":674122.00785407866},{"$f":"IF(BU$11=\"\",0,Calc!BU233)","v":604413.97149493499},{"$f":"IF(BV$11=\"\",0,Calc!BV233)","v":620473.58245448442},{"$f":"IF(BW$11=\"\",0,Calc!BW233)","v":709932.16571731446},{"$f":"IF(BX$11=\"\",0,Calc!BX233)","v":774961.13390743267},{"$f":"IF(BY$11=\"\",0,Calc!BY233)","v":809180.28072077222},{"$f":"IF(BZ$11=\"\",0,Calc!BZ233)","v":775863.763734126},{"$f":"IF(CA$11=\"\",0,Calc!CA233)","v":643597.61706574995},{"$f":"IF(CB$11=\"\",0,Calc!CB233)","v":706389.25603100378},{"$f":"IF(CC$11=\"\",0,Calc!CC233)","v":618252.27342020674},{"$f":"IF(CD$11=\"\",0,Calc!CD233)","v":486876.77457407315},{"$f":"IF(CE$11=\"\",0,Calc!CE233)","v":767387.63322823867},{"$f":"IF(CF$11=\"\",0,Calc!CF233)","v":885758.62079561967},{"$f":"IF(CG$11=\"\",0,Calc!CG233)","v":786918.0430953647},{"$f":"IF(CH$11=\"\",0,Calc!CH233)","v":798253.531352964},{"$f":"IF(CI$11=\"\",0,Calc!CI233)","v":911588.23646970163},{"$f":"IF(CJ$11=\"\",0,Calc!CJ233)","v":993487.85416392831},{"$f":"IF(CK$11=\"\",0,Calc!CK233)","v":1035219.113986415},{"$f":"IF(CL$11=\"\",0,Calc!CL233)","v":987619.37400966999},{"$f":"IF(CM$11=\"\",0,Calc!CM233)","v":813819.98439361947},{"$f":"IF(CN$11=\"\",0,Calc!CN233)","v":888336.39235942275},{"$f":"IF(CO$11=\"\",0,Calc!CO233)","v":775873.42893298634},{"$f":"IF(CP$11=\"\",0,Calc!CP233)","v":607453.03671553498},{"$f":"IF(CQ$11=\"\",0,Calc!CQ233)","v":951321.53586871747},{"$f":"IF(CR$11=\"\",0,Calc!CR233)","v":1092443.9372334043},{"$f":"IF(CS$11=\"\",0,Calc!CS233)","v":965983.61843316793},{"$f":"IF(CT$11=\"\",0,Calc!CT233)","v":980847.69823713647},{"$f":"IF(CU$11=\"\",0,Calc!CU233)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":320404605.92428076},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA373)","v":84500},{"$f":"IF(AB$11=\"\",0,Calc!AB373)","v":137000},{"$f":"IF(AC$11=\"\",0,Calc!AC373)","v":353000},{"$f":"IF(AD$11=\"\",0,Calc!AD373)","v":306000},{"$f":"IF(AE$11=\"\",0,Calc!AE373)","v":511000},{"$f":"IF(AF$11=\"\",0,Calc!AF373)","v":383346.203125},{"$f":"IF(AG$11=\"\",0,Calc!AG373)","v":436888.40807291667},{"$f":"IF(AH$11=\"\",0,Calc!AH373)","v":589701.55723958334},{"$f":"IF(AI$11=\"\",0,Calc!AI373)","v":545141.0708333333},{"$f":"IF(AJ$11=\"\",0,Calc!AJ373)","v":600776.604375},{"$f":"IF(AK$11=\"\",0,Calc!AK373)","v":537856.27625},{"$f":"IF(AL$11=\"\",0,Calc!AL373)","v":928770.80093749997},{"$f":"IF(AM$11=\"\",0,Calc!AM373)","v":900419.828125},{"$f":"IF(AN$11=\"\",0,Calc!AN373)","v":1092965.44921875},{"$f":"IF(AO$11=\"\",0,Calc!AO373)","v":1055460.974609375},{"$f":"IF(AP$11=\"\",0,Calc!AP373)","v":1134335.6314453124},{"$f":"IF(AQ$11=\"\",0,Calc!AQ373)","v":1373459.2564453124},{"$f":"IF(AR$11=\"\",0,Calc!AR373)","v":1722478.328125},{"$f":"IF(AS$11=\"\",0,Calc!AS373)","v":1222020.1781249999},{"$f":"IF(AT$11=\"\",0,Calc!AT373)","v":1339673.2447916667},{"$f":"IF(AU$11=\"\",0,Calc!AU373)","v":1895445.3802083335},{"$f":"IF(AV$11=\"\",0,Calc!AV373)","v":1910190.8369791666},{"$f":"IF(AW$11=\"\",0,Calc!AW373)","v":2155974.0036458331},{"$f":"IF(AX$11=\"\",0,Calc!AX373)","v":2375116.9986979165},{"$f":"IF(AY$11=\"\",0,Calc!AY373)","v":2759649.5691041667},{"$f":"IF(AZ$11=\"\",0,Calc!AZ373)","v":2923507.8195312498},{"$f":"IF(BA$11=\"\",0,Calc!BA373)","v":3189651.1461406252},{"$f":"IF(BB$11=\"\",0,Calc!BB373)","v":3107520.0128072919},{"$f":"IF(BC$11=\"\",0,Calc!BC373)","v":2819875.7461406249},{"$f":"IF(BD$11=\"\",0,Calc!BD373)","v":4100073.9923385419},{"$f":"IF(BE$11=\"\",0,Calc!BE373)","v":2802450.5756718749},{"$f":"IF(BF$11=\"\",0,Calc!BF373)","v":3463239.5756718749},{"$f":"IF(BG$11=\"\",0,Calc!BG373)","v":4462640.1870104168},{"$f":"IF(BH$11=\"\",0,Calc!BH373)","v":4279214.5203437507},{"$f":"IF(BI$11=\"\",0,Calc!BI373)","v":4087707.6870104168},{"$f":"IF(BJ$11=\"\",0,Calc!BJ373)","v":4559614.9919499997},{"$f":"IF(BK$11=\"\",0,Calc!BK373)","v":5021818.3046957869},{"$f":"IF(BL$11=\"\",0,Calc!BL373)","v":5637981.7451123968},{"$f":"IF(BM$11=\"\",0,Calc!BM373)","v":5685963.8575254166},{"$f":"IF(BN$11=\"\",0,Calc!BN373)","v":5448216.0408587502},{"$f":"IF(BO$11=\"\",0,Calc!BO373)","v":4651652.9075254174},{"$f":"IF(BP$11=\"\",0,Calc!BP373)","v":6061012.3506686464},{"$f":"IF(BQ$11=\"\",0,Calc!BQ373)","v":4129943.434001979},{"$f":"IF(BR$11=\"\",0,Calc!BR373)","v":5031105.1673353128},{"$f":"IF(BS$11=\"\",0,Calc!BS373)","v":6487043.2603396345},{"$f":"IF(BT$11=\"\",0,Calc!BT373)","v":6184980.360339636},{"$f":"IF(BU$11=\"\",0,Calc!BU373)","v":6051570.4603396356},{"$f":"IF(BV$11=\"\",0,Calc!BV373)","v":6468011.110339636},{"$f":"IF(BW$11=\"\",0,Calc!BW373)","v":6876810.5275447685},{"$f":"IF(BX$11=\"\",0,Calc!BX373)","v":7257773.7249061316},{"$f":"IF(BY$11=\"\",0,Calc!BY373)","v":7321381.6637361674},{"$f":"IF(BZ$11=\"\",0,Calc!BZ373)","v":6974811.0137361679},{"$f":"IF(CA$11=\"\",0,Calc!CA373)","v":6041129.1304028342},{"$f":"IF(CB$11=\"\",0,Calc!CB373)","v":7843246.6997580305},{"$f":"IF(CC$11=\"\",0,Calc!CC373)","v":5321956.2830913626},{"$f":"IF(CD$11=\"\",0,Calc!CD373)","v":6416422.4164246963},{"$f":"IF(CE$11=\"\",0,Calc!CE373)","v":8412698.3690735158},{"$f":"IF(CF$11=\"\",0,Calc!CF373)","v":7798087.6857401822},{"$f":"IF(CG$11=\"\",0,Calc!CG373)","v":7361720.5024068486},{"$f":"IF(CH$11=\"\",0,Calc!CH373)","v":7820108.1857401822},{"$f":"IF(CI$11=\"\",0,Calc!CI373)","v":8282714.4715501517},{"$f":"IF(CJ$11=\"\",0,Calc!CJ373)","v":8796111.4828072414},{"$f":"IF(CK$11=\"\",0,Calc!CK373)","v":8997893.9853662159},{"$f":"IF(CL$11=\"\",0,Calc!CL373)","v":8437487.0020328816},{"$f":"IF(CM$11=\"\",0,Calc!CM373)","v":7360584.9020328829},{"$f":"IF(CN$11=\"\",0,Calc!CN373)","v":9267463.7665451616},{"$f":"IF(CO$11=\"\",0,Calc!CO373)","v":6333115.0498784948},{"$f":"IF(CP$11=\"\",0,Calc!CP373)","v":7811769.1165451612},{"$f":"IF(CQ$11=\"\",0,Calc!CQ373)","v":9766347.5935605094},{"$f":"IF(CR$11=\"\",0,Calc!CR373)","v":9188706.7435605079},{"$f":"IF(CS$11=\"\",0,Calc!CS373)","v":8519528.5602271762},{"$f":"IF(CT$11=\"\",0,Calc!CT373)","v":9190771.193560509},{"$f":"IF(CU$11=\"\",0,Calc!CU373)","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":6379184},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA374)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB374)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC374)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD374)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE374)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF374)","v":70000},{"$f":"IF(AG$11=\"\",0,Calc!AG374)","v":70000},{"$f":"IF(AH$11=\"\",0,Calc!AH374)","v":70000},{"$f":"IF(AI$11=\"\",0,Calc!AI374)","v":70000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ374)","v":70000},{"$f":"IF(AK$11=\"\",0,Calc!AK374)","v":70000},{"$f":"IF(AL$11=\"\",0,Calc!AL374)","v":70000},{"$f":"IF(AM$11=\"\",0,Calc!AM374)","v":70000},{"$f":"IF(AN$11=\"\",0,Calc!AN374)","v":70000},{"$f":"IF(AO$11=\"\",0,Calc!AO374)","v":70000},{"$f":"IF(AP$11=\"\",0,Calc!AP374)","v":70000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ374)","v":70000},{"$f":"IF(AR$11=\"\",0,Calc!AR374)","v":84000},{"$f":"IF(AS$11=\"\",0,Calc!AS374)","v":70000},{"$f":"IF(AT$11=\"\",0,Calc!AT374)","v":70000},{"$f":"IF(AU$11=\"\",0,Calc!AU374)","v":70000},{"$f":"IF(AV$11=\"\",0,Calc!AV374)","v":70000},{"$f":"IF(AW$11=\"\",0,Calc!AW374)","v":70000},{"$f":"IF(AX$11=\"\",0,Calc!AX374)","v":70000},{"$f":"IF(AY$11=\"\",0,Calc!AY374)","v":70000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ374)","v":70000},{"$f":"IF(BA$11=\"\",0,Calc!BA374)","v":70000},{"$f":"IF(BB$11=\"\",0,Calc!BB374)","v":70000},{"$f":"IF(BC$11=\"\",0,Calc!BC374)","v":70000},{"$f":"IF(BD$11=\"\",0,Calc!BD374)","v":84000},{"$f":"IF(BE$11=\"\",0,Calc!BE374)","v":84000},{"$f":"IF(BF$11=\"\",0,Calc!BF374)","v":84000},{"$f":"IF(BG$11=\"\",0,Calc!BG374)","v":84000},{"$f":"IF(BH$11=\"\",0,Calc!BH374)","v":84000},{"$f":"IF(BI$11=\"\",0,Calc!BI374)","v":84000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ374)","v":84000},{"$f":"IF(BK$11=\"\",0,Calc!BK374)","v":84000},{"$f":"IF(BL$11=\"\",0,Calc!BL374)","v":84000},{"$f":"IF(BM$11=\"\",0,Calc!BM374)","v":84000},{"$f":"IF(BN$11=\"\",0,Calc!BN374)","v":84000},{"$f":"IF(BO$11=\"\",0,Calc!BO374)","v":84000},{"$f":"IF(BP$11=\"\",0,Calc!BP374)","v":100800},{"$f":"IF(BQ$11=\"\",0,Calc!BQ374)","v":100800},{"$f":"IF(BR$11=\"\",0,Calc!BR374)","v":100800},{"$f":"IF(BS$11=\"\",0,Calc!BS374)","v":100800},{"$f":"IF(BT$11=\"\",0,Calc!BT374)","v":100800},{"$f":"IF(BU$11=\"\",0,Calc!BU374)","v":100800},{"$f":"IF(BV$11=\"\",0,Calc!BV374)","v":100800},{"$f":"IF(BW$11=\"\",0,Calc!BW374)","v":100800},{"$f":"IF(BX$11=\"\",0,Calc!BX374)","v":100800},{"$f":"IF(BY$11=\"\",0,Calc!BY374)","v":100800},{"$f":"IF(BZ$11=\"\",0,Calc!BZ374)","v":100800},{"$f":"IF(CA$11=\"\",0,Calc!CA374)","v":100800},{"$f":"IF(CB$11=\"\",0,Calc!CB374)","v":120960},{"$f":"IF(CC$11=\"\",0,Calc!CC374)","v":120960},{"$f":"IF(CD$11=\"\",0,Calc!CD374)","v":120960},{"$f":"IF(CE$11=\"\",0,Calc!CE374)","v":120960},{"$f":"IF(CF$11=\"\",0,Calc!CF374)","v":120960},{"$f":"IF(CG$11=\"\",0,Calc!CG374)","v":120960},{"$f":"IF(CH$11=\"\",0,Calc!CH374)","v":120960},{"$f":"IF(CI$11=\"\",0,Calc!CI374)","v":120960},{"$f":"IF(CJ$11=\"\",0,Calc!CJ374)","v":120960},{"$f":"IF(CK$11=\"\",0,Calc!CK374)","v":120960},{"$f":"IF(CL$11=\"\",0,Calc!CL374)","v":120960},{"$f":"IF(CM$11=\"\",0,Calc!CM374)","v":120960},{"$f":"IF(CN$11=\"\",0,Calc!CN374)","v":145152},{"$f":"IF(CO$11=\"\",0,Calc!CO374)","v":145152},{"$f":"IF(CP$11=\"\",0,Calc!CP374)","v":145152},{"$f":"IF(CQ$11=\"\",0,Calc!CQ374)","v":145152},{"$f":"IF(CR$11=\"\",0,Calc!CR374)","v":145152},{"$f":"IF(CS$11=\"\",0,Calc!CS374)","v":145152},{"$f":"IF(CT$11=\"\",0,Calc!CT374)","v":145152},{"$f":"IF(CU$11=\"\",0,Calc!CU374)","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Крупный чек"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":4556560},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA375)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB375)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC375)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD375)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE375)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF375)","v":50000},{"$f":"IF(AG$11=\"\",0,Calc!AG375)","v":50000},{"$f":"IF(AH$11=\"\",0,Calc!AH375)","v":50000},{"$f":"IF(AI$11=\"\",0,Calc!AI375)","v":50000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ375)","v":50000},{"$f":"IF(AK$11=\"\",0,Calc!AK375)","v":50000},{"$f":"IF(AL$11=\"\",0,Calc!AL375)","v":50000},{"$f":"IF(AM$11=\"\",0,Calc!AM375)","v":50000},{"$f":"IF(AN$11=\"\",0,Calc!AN375)","v":50000},{"$f":"IF(AO$11=\"\",0,Calc!AO375)","v":50000},{"$f":"IF(AP$11=\"\",0,Calc!AP375)","v":50000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ375)","v":50000},{"$f":"IF(AR$11=\"\",0,Calc!AR375)","v":60000},{"$f":"IF(AS$11=\"\",0,Calc!AS375)","v":50000},{"$f":"IF(AT$11=\"\",0,Calc!AT375)","v":50000},{"$f":"IF(AU$11=\"\",0,Calc!AU375)","v":50000},{"$f":"IF(AV$11=\"\",0,Calc!AV375)","v":50000},{"$f":"IF(AW$11=\"\",0,Calc!AW375)","v":50000},{"$f":"IF(AX$11=\"\",0,Calc!AX375)","v":50000},{"$f":"IF(AY$11=\"\",0,Calc!AY375)","v":50000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ375)","v":50000},{"$f":"IF(BA$11=\"\",0,Calc!BA375)","v":50000},{"$f":"IF(BB$11=\"\",0,Calc!BB375)","v":50000},{"$f":"IF(BC$11=\"\",0,Calc!BC375)","v":50000},{"$f":"IF(BD$11=\"\",0,Calc!BD375)","v":60000},{"$f":"IF(BE$11=\"\",0,Calc!BE375)","v":60000},{"$f":"IF(BF$11=\"\",0,Calc!BF375)","v":60000},{"$f":"IF(BG$11=\"\",0,Calc!BG375)","v":60000},{"$f":"IF(BH$11=\"\",0,Calc!BH375)","v":60000},{"$f":"IF(BI$11=\"\",0,Calc!BI375)","v":60000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ375)","v":60000},{"$f":"IF(BK$11=\"\",0,Calc!BK375)","v":60000},{"$f":"IF(BL$11=\"\",0,Calc!BL375)","v":60000},{"$f":"IF(BM$11=\"\",0,Calc!BM375)","v":60000},{"$f":"IF(BN$11=\"\",0,Calc!BN375)","v":60000},{"$f":"IF(BO$11=\"\",0,Calc!BO375)","v":60000},{"$f":"IF(BP$11=\"\",0,Calc!BP375)","v":72000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ375)","v":72000},{"$f":"IF(BR$11=\"\",0,Calc!BR375)","v":72000},{"$f":"IF(BS$11=\"\",0,Calc!BS375)","v":72000},{"$f":"IF(BT$11=\"\",0,Calc!BT375)","v":72000},{"$f":"IF(BU$11=\"\",0,Calc!BU375)","v":72000},{"$f":"IF(BV$11=\"\",0,Calc!BV375)","v":72000},{"$f":"IF(BW$11=\"\",0,Calc!BW375)","v":72000},{"$f":"IF(BX$11=\"\",0,Calc!BX375)","v":72000},{"$f":"IF(BY$11=\"\",0,Calc!BY375)","v":72000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ375)","v":72000},{"$f":"IF(CA$11=\"\",0,Calc!CA375)","v":72000},{"$f":"IF(CB$11=\"\",0,Calc!CB375)","v":86400},{"$f":"IF(CC$11=\"\",0,Calc!CC375)","v":86400},{"$f":"IF(CD$11=\"\",0,Calc!CD375)","v":86400},{"$f":"IF(CE$11=\"\",0,Calc!CE375)","v":86400},{"$f":"IF(CF$11=\"\",0,Calc!CF375)","v":86400},{"$f":"IF(CG$11=\"\",0,Calc!CG375)","v":86400},{"$f":"IF(CH$11=\"\",0,Calc!CH375)","v":86400},{"$f":"IF(CI$11=\"\",0,Calc!CI375)","v":86400},{"$f":"IF(CJ$11=\"\",0,Calc!CJ375)","v":86400},{"$f":"IF(CK$11=\"\",0,Calc!CK375)","v":86400},{"$f":"IF(CL$11=\"\",0,Calc!CL375)","v":86400},{"$f":"IF(CM$11=\"\",0,Calc!CM375)","v":86400},{"$f":"IF(CN$11=\"\",0,Calc!CN375)","v":103680},{"$f":"IF(CO$11=\"\",0,Calc!CO375)","v":103680},{"$f":"IF(CP$11=\"\",0,Calc!CP375)","v":103680},{"$f":"IF(CQ$11=\"\",0,Calc!CQ375)","v":103680},{"$f":"IF(CR$11=\"\",0,Calc!CR375)","v":103680},{"$f":"IF(CS$11=\"\",0,Calc!CS375)","v":103680},{"$f":"IF(CT$11=\"\",0,Calc!CT375)","v":103680},{"$f":"IF(CU$11=\"\",0,Calc!CU375)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Средний чек"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA376)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB376)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC376)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD376)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE376)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF376)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG376)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH376)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI376)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ376)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK376)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL376)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM376)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN376)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO376)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP376)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ376)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR376)","v":12000},{"$f":"IF(AS$11=\"\",0,Calc!AS376)","v":10000},{"$f":"IF(AT$11=\"\",0,Calc!AT376)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU376)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV376)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW376)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX376)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY376)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ376)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA376)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB376)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC376)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD376)","v":12000},{"$f":"IF(BE$11=\"\",0,Calc!BE376)","v":12000},{"$f":"IF(BF$11=\"\",0,Calc!BF376)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG376)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH376)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI376)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ376)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK376)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL376)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM376)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN376)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO376)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP376)","v":14400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ376)","v":14400},{"$f":"IF(BR$11=\"\",0,Calc!BR376)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS376)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT376)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU376)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV376)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW376)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX376)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY376)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ376)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA376)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB376)","v":17280},{"$f":"IF(CC$11=\"\",0,Calc!CC376)","v":17280},{"$f":"IF(CD$11=\"\",0,Calc!CD376)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE376)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF376)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG376)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH376)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI376)","v":17280},{"$f":"IF(CJ$11=\"\",0,Calc!CJ376)","v":17280},{"$f":"IF(CK$11=\"\",0,Calc!CK376)","v":17280},{"$f":"IF(CL$11=\"\",0,Calc!CL376)","v":17280},{"$f":"IF(CM$11=\"\",0,Calc!CM376)","v":17280},{"$f":"IF(CN$11=\"\",0,Calc!CN376)","v":20736},{"$f":"IF(CO$11=\"\",0,Calc!CO376)","v":20736},{"$f":"IF(CP$11=\"\",0,Calc!CP376)","v":20736},{"$f":"IF(CQ$11=\"\",0,Calc!CQ376)","v":20736},{"$f":"IF(CR$11=\"\",0,Calc!CR376)","v":20736},{"$f":"IF(CS$11=\"\",0,Calc!CS376)","v":20736},{"$f":"IF(CT$11=\"\",0,Calc!CT376)","v":20736},{"$f":"IF(CU$11=\"\",0,Calc!CU376)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Up-Sale-чек"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":911312},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA377)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB377)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC377)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD377)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE377)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF377)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG377)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH377)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI377)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ377)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK377)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL377)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM377)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN377)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO377)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP377)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ377)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR377)","v":12000},{"$f":"IF(AS$11=\"\",0,Calc!AS377)","v":10000},{"$f":"IF(AT$11=\"\",0,Calc!AT377)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU377)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV377)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW377)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX377)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY377)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ377)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA377)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB377)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC377)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD377)","v":12000},{"$f":"IF(BE$11=\"\",0,Calc!BE377)","v":12000},{"$f":"IF(BF$11=\"\",0,Calc!BF377)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG377)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH377)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI377)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ377)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK377)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL377)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM377)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN377)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO377)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP377)","v":14400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ377)","v":14400},{"$f":"IF(BR$11=\"\",0,Calc!BR377)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS377)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT377)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU377)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV377)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW377)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX377)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY377)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ377)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA377)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB377)","v":17280},{"$f":"IF(CC$11=\"\",0,Calc!CC377)","v":17280},{"$f":"IF(CD$11=\"\",0,Calc!CD377)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE377)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF377)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG377)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH377)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI377)","v":17280},{"$f":"IF(CJ$11=\"\",0,Calc!CJ377)","v":17280},{"$f":"IF(CK$11=\"\",0,Calc!CK377)","v":17280},{"$f":"IF(CL$11=\"\",0,Calc!CL377)","v":17280},{"$f":"IF(CM$11=\"\",0,Calc!CM377)","v":17280},{"$f":"IF(CN$11=\"\",0,Calc!CN377)","v":20736},{"$f":"IF(CO$11=\"\",0,Calc!CO377)","v":20736},{"$f":"IF(CP$11=\"\",0,Calc!CP377)","v":20736},{"$f":"IF(CQ$11=\"\",0,Calc!CQ377)","v":20736},{"$f":"IF(CR$11=\"\",0,Calc!CR377)","v":20736},{"$f":"IF(CS$11=\"\",0,Calc!CS377)","v":20736},{"$f":"IF(CT$11=\"\",0,Calc!CT377)","v":20736},{"$f":"IF(CU$11=\"\",0,Calc!CU377)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":160451141.66666666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA379)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB379)","v":52500},{"$f":"IF(AC$11=\"\",0,Calc!AC379)","v":177500},{"$f":"IF(AD$11=\"\",0,Calc!AD379)","v":100500},{"$f":"IF(AE$11=\"\",0,Calc!AE379)","v":301500},{"$f":"IF(AF$11=\"\",0,Calc!AF379)","v":97500},{"$f":"IF(AG$11=\"\",0,Calc!AG379)","v":144500},{"$f":"IF(AH$11=\"\",0,Calc!AH379)","v":286900},{"$f":"IF(AI$11=\"\",0,Calc!AI379)","v":204500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ379)","v":255600},{"$f":"IF(AK$11=\"\",0,Calc!AK379)","v":160700},{"$f":"IF(AL$11=\"\",0,Calc!AL379)","v":512900},{"$f":"IF(AM$11=\"\",0,Calc!AM379)","v":420700},{"$f":"IF(AN$11=\"\",0,Calc!AN379)","v":561000},{"$f":"IF(AO$11=\"\",0,Calc!AO379)","v":461500},{"$f":"IF(AP$11=\"\",0,Calc!AP379)","v":505200},{"$f":"IF(AQ$11=\"\",0,Calc!AQ379)","v":754100},{"$f":"IF(AR$11=\"\",0,Calc!AR379)","v":890000},{"$f":"IF(AS$11=\"\",0,Calc!AS379)","v":513333.33333333331},{"$f":"IF(AT$11=\"\",0,Calc!AT379)","v":577166.66666666674},{"$f":"IF(AU$11=\"\",0,Calc!AU379)","v":910000.00000000012},{"$f":"IF(AV$11=\"\",0,Calc!AV379)","v":918333.33333333337},{"$f":"IF(AW$11=\"\",0,Calc!AW379)","v":1165000},{"$f":"IF(AX$11=\"\",0,Calc!AX379)","v":1224583.3333333333},{"$f":"IF(AY$11=\"\",0,Calc!AY379)","v":1450833.3333333333},{"$f":"IF(AZ$11=\"\",0,Calc!AZ379)","v":1476666.6666666667},{"$f":"IF(BA$11=\"\",0,Calc!BA379)","v":1624166.6666666667},{"$f":"IF(BB$11=\"\",0,Calc!BB379)","v":1553583.3333333333},{"$f":"IF(BC$11=\"\",0,Calc!BC379)","v":1323250},{"$f":"IF(BD$11=\"\",0,Calc!BD379)","v":2232500.0000000005},{"$f":"IF(BE$11=\"\",0,Calc!BE379)","v":1164166.6666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF379)","v":1702500},{"$f":"IF(BG$11=\"\",0,Calc!BG379)","v":2325000.0000000005},{"$f":"IF(BH$11=\"\",0,Calc!BH379)","v":2178333.3333333335},{"$f":"IF(BI$11=\"\",0,Calc!BI379)","v":2025000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ379)","v":2379333.3333333335},{"$f":"IF(BK$11=\"\",0,Calc!BK379)","v":2613416.666666667},{"$f":"IF(BL$11=\"\",0,Calc!BL379)","v":3066666.666666667},{"$f":"IF(BM$11=\"\",0,Calc!BM379)","v":3025000.0000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN379)","v":2839083.3333333335},{"$f":"IF(BO$11=\"\",0,Calc!BO379)","v":2171416.666666667},{"$f":"IF(BP$11=\"\",0,Calc!BP379)","v":3175000.0000000005},{"$f":"IF(BQ$11=\"\",0,Calc!BQ379)","v":1630000},{"$f":"IF(BR$11=\"\",0,Calc!BR379)","v":2350500.0000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS379)","v":3410833.3333333335},{"$f":"IF(BT$11=\"\",0,Calc!BT379)","v":3169083.3333333335},{"$f":"IF(BU$11=\"\",0,Calc!BU379)","v":3112333.3333333335},{"$f":"IF(BV$11=\"\",0,Calc!BV379)","v":3415333.3333333335},{"$f":"IF(BW$11=\"\",0,Calc!BW379)","v":3660375.0000000005},{"$f":"IF(BX$11=\"\",0,Calc!BX379)","v":3802500.0000000005},{"$f":"IF(BY$11=\"\",0,Calc!BY379)","v":3835833.3333333335},{"$f":"IF(BZ$11=\"\",0,Calc!BZ379)","v":3551583.3333333335},{"$f":"IF(CA$11=\"\",0,Calc!CA379)","v":2804333.333333333},{"$f":"IF(CB$11=\"\",0,Calc!CB379)","v":4106666.666666667},{"$f":"IF(CC$11=\"\",0,Calc!CC379)","v":2089583.3333333333},{"$f":"IF(CD$11=\"\",0,Calc!CD379)","v":2964750},{"$f":"IF(CE$11=\"\",0,Calc!CE379)","v":4531666.666666667},{"$f":"IF(CF$11=\"\",0,Calc!CF379)","v":4010083.3333333335},{"$f":"IF(CG$11=\"\",0,Calc!CG379)","v":3671000.0000000005},{"$f":"IF(CH$11=\"\",0,Calc!CH379)","v":4007583.3333333335},{"$f":"IF(CI$11=\"\",0,Calc!CI379)","v":4306000},{"$f":"IF(CJ$11=\"\",0,Calc!CJ379)","v":4585833.333333333},{"$f":"IF(CK$11=\"\",0,Calc!CK379)","v":4694166.666666667},{"$f":"IF(CL$11=\"\",0,Calc!CL379)","v":4237833.333333333},{"$f":"IF(CM$11=\"\",0,Calc!CM379)","v":3376000.0000000005},{"$f":"IF(CN$11=\"\",0,Calc!CN379)","v":4821666.666666667},{"$f":"IF(CO$11=\"\",0,Calc!CO379)","v":2474166.666666667},{"$f":"IF(CP$11=\"\",0,Calc!CP379)","v":3706500.0000000005},{"$f":"IF(CQ$11=\"\",0,Calc!CQ379)","v":5138333.333333333},{"$f":"IF(CR$11=\"\",0,Calc!CR379)","v":4686333.333333333},{"$f":"IF(CS$11=\"\",0,Calc!CS379)","v":4121000.0000000005},{"$f":"IF(CT$11=\"\",0,Calc!CT379)","v":4657833.333333333},{"$f":"IF(CU$11=\"\",0,Calc!CU379)","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Представительские расходы"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":153726141.66666666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA380)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB380)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC380)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD380)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE380)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF380)","v":5000},{"$f":"IF(AG$11=\"\",0,Calc!AG380)","v":11000},{"$f":"IF(AH$11=\"\",0,Calc!AH380)","v":22400},{"$f":"IF(AI$11=\"\",0,Calc!AI380)","v":89000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ380)","v":89100},{"$f":"IF(AK$11=\"\",0,Calc!AK380)","v":143200},{"$f":"IF(AL$11=\"\",0,Calc!AL380)","v":194400},{"$f":"IF(AM$11=\"\",0,Calc!AM380)","v":281200},{"$f":"IF(AN$11=\"\",0,Calc!AN380)","v":361000},{"$f":"IF(AO$11=\"\",0,Calc!AO380)","v":441000},{"$f":"IF(AP$11=\"\",0,Calc!AP380)","v":484200},{"$f":"IF(AQ$11=\"\",0,Calc!AQ380)","v":432599.99999999994},{"$f":"IF(AR$11=\"\",0,Calc!AR380)","v":748000},{"$f":"IF(AS$11=\"\",0,Calc!AS380)","v":345000},{"$f":"IF(AT$11=\"\",0,Calc!AT380)","v":558833.33333333337},{"$f":"IF(AU$11=\"\",0,Calc!AU380)","v":891666.66666666674},{"$f":"IF(AV$11=\"\",0,Calc!AV380)","v":900000},{"$f":"IF(AW$11=\"\",0,Calc!AW380)","v":896666.66666666674},{"$f":"IF(AX$11=\"\",0,Calc!AX380)","v":1106250},{"$f":"IF(AY$11=\"\",0,Calc!AY380)","v":1282500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ380)","v":1458333.3333333335},{"$f":"IF(BA$11=\"\",0,Calc!BA380)","v":1605833.3333333335},{"$f":"IF(BB$11=\"\",0,Calc!BB380)","v":1535250},{"$f":"IF(BC$11=\"\",0,Calc!BC380)","v":1304916.6666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD380)","v":1964166.6666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE380)","v":1045833.3333333334},{"$f":"IF(BF$11=\"\",0,Calc!BF380)","v":1534166.6666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG380)","v":2306666.666666667},{"$f":"IF(BH$11=\"\",0,Calc!BH380)","v":2160000},{"$f":"IF(BI$11=\"\",0,Calc!BI380)","v":2006666.6666666667},{"$f":"IF(BJ$11=\"\",0,Calc!BJ380)","v":2361000},{"$f":"IF(BK$11=\"\",0,Calc!BK380)","v":2595083.3333333335},{"$f":"IF(BL$11=\"\",0,Calc!BL380)","v":2798333.3333333335},{"$f":"IF(BM$11=\"\",0,Calc!BM380)","v":2906666.666666667},{"$f":"IF(BN$11=\"\",0,Calc!BN380)","v":2670750},{"$f":"IF(BO$11=\"\",0,Calc!BO380)","v":2153083.3333333335},{"$f":"IF(BP$11=\"\",0,Calc!BP380)","v":3156666.666666667},{"$f":"IF(BQ$11=\"\",0,Calc!BQ380)","v":1611666.6666666667},{"$f":"IF(BR$11=\"\",0,Calc!BR380)","v":2332166.666666667},{"$f":"IF(BS$11=\"\",0,Calc!BS380)","v":3392500},{"$f":"IF(BT$11=\"\",0,Calc!BT380)","v":3150750},{"$f":"IF(BU$11=\"\",0,Calc!BU380)","v":2844000},{"$f":"IF(BV$11=\"\",0,Calc!BV380)","v":3297000},{"$f":"IF(BW$11=\"\",0,Calc!BW380)","v":3492041.666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX380)","v":3784166.666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY380)","v":3817500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ380)","v":3533250},{"$f":"IF(CA$11=\"\",0,Calc!CA380)","v":2785999.9999999995},{"$f":"IF(CB$11=\"\",0,Calc!CB380)","v":4088333.3333333335},{"$f":"IF(CC$11=\"\",0,Calc!CC380)","v":2071250},{"$f":"IF(CD$11=\"\",0,Calc!CD380)","v":2946416.6666666665},{"$f":"IF(CE$11=\"\",0,Calc!CE380)","v":4263333.333333334},{"$f":"IF(CF$11=\"\",0,Calc!CF380)","v":3891750},{"$f":"IF(CG$11=\"\",0,Calc!CG380)","v":3502666.666666667},{"$f":"IF(CH$11=\"\",0,Calc!CH380)","v":3989250},{"$f":"IF(CI$11=\"\",0,Calc!CI380)","v":4287666.666666667},{"$f":"IF(CJ$11=\"\",0,Calc!CJ380)","v":4567500},{"$f":"IF(CK$11=\"\",0,Calc!CK380)","v":4675833.333333334},{"$f":"IF(CL$11=\"\",0,Calc!CL380)","v":4219500},{"$f":"IF(CM$11=\"\",0,Calc!CM380)","v":3357666.666666667},{"$f":"IF(CN$11=\"\",0,Calc!CN380)","v":4803333.333333334},{"$f":"IF(CO$11=\"\",0,Calc!CO380)","v":2455833.3333333335},{"$f":"IF(CP$11=\"\",0,Calc!CP380)","v":3438166.666666667},{"$f":"IF(CQ$11=\"\",0,Calc!CQ380)","v":5020000},{"$f":"IF(CR$11=\"\",0,Calc!CR380)","v":4518000},{"$f":"IF(CS$11=\"\",0,Calc!CS380)","v":4102666.666666667},{"$f":"IF(CT$11=\"\",0,Calc!CT380)","v":4639500},{"$f":"IF(CU$11=\"\",0,Calc!CU380)","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Командировочные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":5470000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA381)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB381)","v":50000},{"$f":"IF(AC$11=\"\",0,Calc!AC381)","v":170000},{"$f":"IF(AD$11=\"\",0,Calc!AD381)","v":90000},{"$f":"IF(AE$11=\"\",0,Calc!AE381)","v":290000},{"$f":"IF(AF$11=\"\",0,Calc!AF381)","v":80000},{"$f":"IF(AG$11=\"\",0,Calc!AG381)","v":120000},{"$f":"IF(AH$11=\"\",0,Calc!AH381)","v":250000},{"$f":"IF(AI$11=\"\",0,Calc!AI381)","v":100000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ381)","v":150000},{"$f":"IF(AK$11=\"\",0,Calc!AK381)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL381)","v":300000},{"$f":"IF(AM$11=\"\",0,Calc!AM381)","v":120000},{"$f":"IF(AN$11=\"\",0,Calc!AN381)","v":180000},{"$f":"IF(AO$11=\"\",0,Calc!AO381)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP381)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ381)","v":300000},{"$f":"IF(AR$11=\"\",0,Calc!AR381)","v":120000},{"$f":"IF(AS$11=\"\",0,Calc!AS381)","v":150000},{"$f":"IF(AT$11=\"\",0,Calc!AT381)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU381)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV381)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW381)","v":250000},{"$f":"IF(AX$11=\"\",0,Calc!AX381)","v":100000},{"$f":"IF(AY$11=\"\",0,Calc!AY381)","v":150000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ381)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA381)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB381)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC381)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD381)","v":250000},{"$f":"IF(BE$11=\"\",0,Calc!BE381)","v":100000},{"$f":"IF(BF$11=\"\",0,Calc!BF381)","v":150000},{"$f":"IF(BG$11=\"\",0,Calc!BG381)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH381)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI381)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ381)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK381)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL381)","v":250000},{"$f":"IF(BM$11=\"\",0,Calc!BM381)","v":100000},{"$f":"IF(BN$11=\"\",0,Calc!BN381)","v":150000},{"$f":"IF(BO$11=\"\",0,Calc!BO381)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP381)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ381)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR381)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS381)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT381)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU381)","v":250000},{"$f":"IF(BV$11=\"\",0,Calc!BV381)","v":100000},{"$f":"IF(BW$11=\"\",0,Calc!BW381)","v":150000},{"$f":"IF(BX$11=\"\",0,Calc!BX381)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY381)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ381)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA381)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB381)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC381)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD381)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE381)","v":250000},{"$f":"IF(CF$11=\"\",0,Calc!CF381)","v":100000},{"$f":"IF(CG$11=\"\",0,Calc!CG381)","v":150000},{"$f":"IF(CH$11=\"\",0,Calc!CH381)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI381)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ381)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK381)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL381)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM381)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN381)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO381)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP381)","v":250000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ381)","v":100000},{"$f":"IF(CR$11=\"\",0,Calc!CR381)","v":150000},{"$f":"IF(CS$11=\"\",0,Calc!CS381)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT381)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU381)","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":1255000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA382)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB382)","v":2500},{"$f":"IF(AC$11=\"\",0,Calc!AC382)","v":7500},{"$f":"IF(AD$11=\"\",0,Calc!AD382)","v":10500},{"$f":"IF(AE$11=\"\",0,Calc!AE382)","v":11500},{"$f":"IF(AF$11=\"\",0,Calc!AF382)","v":12500.000000000002},{"$f":"IF(AG$11=\"\",0,Calc!AG382)","v":13500.000000000002},{"$f":"IF(AH$11=\"\",0,Calc!AH382)","v":14500},{"$f":"IF(AI$11=\"\",0,Calc!AI382)","v":15500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ382)","v":16500},{"$f":"IF(AK$11=\"\",0,Calc!AK382)","v":17500},{"$f":"IF(AL$11=\"\",0,Calc!AL382)","v":18500},{"$f":"IF(AM$11=\"\",0,Calc!AM382)","v":19500},{"$f":"IF(AN$11=\"\",0,Calc!AN382)","v":20000},{"$f":"IF(AO$11=\"\",0,Calc!AO382)","v":20500},{"$f":"IF(AP$11=\"\",0,Calc!AP382)","v":21000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ382)","v":21500},{"$f":"IF(AR$11=\"\",0,Calc!AR382)","v":22000},{"$f":"IF(AS$11=\"\",0,Calc!AS382)","v":18333.333333333336},{"$f":"IF(AT$11=\"\",0,Calc!AT382)","v":18333.333333333336},{"$f":"IF(AU$11=\"\",0,Calc!AU382)","v":18333.333333333336},{"$f":"IF(AV$11=\"\",0,Calc!AV382)","v":18333.333333333336},{"$f":"IF(AW$11=\"\",0,Calc!AW382)","v":18333.333333333336},{"$f":"IF(AX$11=\"\",0,Calc!AX382)","v":18333.333333333336},{"$f":"IF(AY$11=\"\",0,Calc!AY382)","v":18333.333333333336},{"$f":"IF(AZ$11=\"\",0,Calc!AZ382)","v":18333.333333333336},{"$f":"IF(BA$11=\"\",0,Calc!BA382)","v":18333.333333333336},{"$f":"IF(BB$11=\"\",0,Calc!BB382)","v":18333.333333333336},{"$f":"IF(BC$11=\"\",0,Calc!BC382)","v":18333.333333333336},{"$f":"IF(BD$11=\"\",0,Calc!BD382)","v":18333.333333333336},{"$f":"IF(BE$11=\"\",0,Calc!BE382)","v":18333.333333333336},{"$f":"IF(BF$11=\"\",0,Calc!BF382)","v":18333.333333333336},{"$f":"IF(BG$11=\"\",0,Calc!BG382)","v":18333.333333333336},{"$f":"IF(BH$11=\"\",0,Calc!BH382)","v":18333.333333333336},{"$f":"IF(BI$11=\"\",0,Calc!BI382)","v":18333.333333333336},{"$f":"IF(BJ$11=\"\",0,Calc!BJ382)","v":18333.333333333336},{"$f":"IF(BK$11=\"\",0,Calc!BK382)","v":18333.333333333336},{"$f":"IF(BL$11=\"\",0,Calc!BL382)","v":18333.333333333336},{"$f":"IF(BM$11=\"\",0,Calc!BM382)","v":18333.333333333336},{"$f":"IF(BN$11=\"\",0,Calc!BN382)","v":18333.333333333336},{"$f":"IF(BO$11=\"\",0,Calc!BO382)","v":18333.333333333336},{"$f":"IF(BP$11=\"\",0,Calc!BP382)","v":18333.333333333336},{"$f":"IF(BQ$11=\"\",0,Calc!BQ382)","v":18333.333333333336},{"$f":"IF(BR$11=\"\",0,Calc!BR382)","v":18333.333333333336},{"$f":"IF(BS$11=\"\",0,Calc!BS382)","v":18333.333333333336},{"$f":"IF(BT$11=\"\",0,Calc!BT382)","v":18333.333333333336},{"$f":"IF(BU$11=\"\",0,Calc!BU382)","v":18333.333333333336},{"$f":"IF(BV$11=\"\",0,Calc!BV382)","v":18333.333333333336},{"$f":"IF(BW$11=\"\",0,Calc!BW382)","v":18333.333333333336},{"$f":"IF(BX$11=\"\",0,Calc!BX382)","v":18333.333333333336},{"$f":"IF(BY$11=\"\",0,Calc!BY382)","v":18333.333333333336},{"$f":"IF(BZ$11=\"\",0,Calc!BZ382)","v":18333.333333333336},{"$f":"IF(CA$11=\"\",0,Calc!CA382)","v":18333.333333333336},{"$f":"IF(CB$11=\"\",0,Calc!CB382)","v":18333.333333333336},{"$f":"IF(CC$11=\"\",0,Calc!CC382)","v":18333.333333333336},{"$f":"IF(CD$11=\"\",0,Calc!CD382)","v":18333.333333333336},{"$f":"IF(CE$11=\"\",0,Calc!CE382)","v":18333.333333333336},{"$f":"IF(CF$11=\"\",0,Calc!CF382)","v":18333.333333333336},{"$f":"IF(CG$11=\"\",0,Calc!CG382)","v":18333.333333333336},{"$f":"IF(CH$11=\"\",0,Calc!CH382)","v":18333.333333333336},{"$f":"IF(CI$11=\"\",0,Calc!CI382)","v":18333.333333333336},{"$f":"IF(CJ$11=\"\",0,Calc!CJ382)","v":18333.333333333336},{"$f":"IF(CK$11=\"\",0,Calc!CK382)","v":18333.333333333336},{"$f":"IF(CL$11=\"\",0,Calc!CL382)","v":18333.333333333336},{"$f":"IF(CM$11=\"\",0,Calc!CM382)","v":18333.333333333336},{"$f":"IF(CN$11=\"\",0,Calc!CN382)","v":18333.333333333336},{"$f":"IF(CO$11=\"\",0,Calc!CO382)","v":18333.333333333336},{"$f":"IF(CP$11=\"\",0,Calc!CP382)","v":18333.333333333336},{"$f":"IF(CQ$11=\"\",0,Calc!CQ382)","v":18333.333333333336},{"$f":"IF(CR$11=\"\",0,Calc!CR382)","v":18333.333333333336},{"$f":"IF(CS$11=\"\",0,Calc!CS382)","v":18333.333333333336},{"$f":"IF(CT$11=\"\",0,Calc!CT382)","v":18333.333333333336},{"$f":"IF(CU$11=\"\",0,Calc!CU382)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":14833754.3348132},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA384)","v":84500},{"$f":"IF(AB$11=\"\",0,Calc!AB384)","v":84500},{"$f":"IF(AC$11=\"\",0,Calc!AC384)","v":175500},{"$f":"IF(AD$11=\"\",0,Calc!AD384)","v":175500},{"$f":"IF(AE$11=\"\",0,Calc!AE384)","v":179500},{"$f":"IF(AF$11=\"\",0,Calc!AF384)","v":183500},{"$f":"IF(AG$11=\"\",0,Calc!AG384)","v":187500},{"$f":"IF(AH$11=\"\",0,Calc!AH384)","v":191500},{"$f":"IF(AI$11=\"\",0,Calc!AI384)","v":195500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ384)","v":195500},{"$f":"IF(AK$11=\"\",0,Calc!AK384)","v":195500},{"$f":"IF(AL$11=\"\",0,Calc!AL384)","v":195500},{"$f":"IF(AM$11=\"\",0,Calc!AM384)","v":198035},{"$f":"IF(AN$11=\"\",0,Calc!AN384)","v":198035},{"$f":"IF(AO$11=\"\",0,Calc!AO384)","v":200765},{"$f":"IF(AP$11=\"\",0,Calc!AP384)","v":200765},{"$f":"IF(AQ$11=\"\",0,Calc!AQ384)","v":201165},{"$f":"IF(AR$11=\"\",0,Calc!AR384)","v":201565},{"$f":"IF(AS$11=\"\",0,Calc!AS384)","v":198431.66666666666},{"$f":"IF(AT$11=\"\",0,Calc!AT384)","v":198765},{"$f":"IF(AU$11=\"\",0,Calc!AU384)","v":199098.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV384)","v":199098.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW384)","v":199098.33333333334},{"$f":"IF(AX$11=\"\",0,Calc!AX384)","v":199098.33333333334},{"$f":"IF(AY$11=\"\",0,Calc!AY384)","v":201709.38333333333},{"$f":"IF(AZ$11=\"\",0,Calc!AZ384)","v":201709.38333333333},{"$f":"IF(BA$11=\"\",0,Calc!BA384)","v":204521.28333333335},{"$f":"IF(BB$11=\"\",0,Calc!BB384)","v":204521.28333333335},{"$f":"IF(BC$11=\"\",0,Calc!BC384)","v":204887.95},{"$f":"IF(BD$11=\"\",0,Calc!BD384)","v":205254.61666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE384)","v":205621.28333333335},{"$f":"IF(BF$11=\"\",0,Calc!BF384)","v":205987.95},{"$f":"IF(BG$11=\"\",0,Calc!BG384)","v":206354.6166666667},{"$f":"IF(BH$11=\"\",0,Calc!BH384)","v":206354.6166666667},{"$f":"IF(BI$11=\"\",0,Calc!BI384)","v":206354.6166666667},{"$f":"IF(BJ$11=\"\",0,Calc!BJ384)","v":206354.6166666667},{"$f":"IF(BK$11=\"\",0,Calc!BK384)","v":209043.99816666666},{"$f":"IF(BL$11=\"\",0,Calc!BL384)","v":209043.99816666666},{"$f":"IF(BM$11=\"\",0,Calc!BM384)","v":211940.2551666667},{"$f":"IF(BN$11=\"\",0,Calc!BN384)","v":211940.2551666667},{"$f":"IF(BO$11=\"\",0,Calc!BO384)","v":212343.58850000001},{"$f":"IF(BP$11=\"\",0,Calc!BP384)","v":212746.92183333336},{"$f":"IF(BQ$11=\"\",0,Calc!BQ384)","v":213150.2551666667},{"$f":"IF(BR$11=\"\",0,Calc!BR384)","v":213553.58850000001},{"$f":"IF(BS$11=\"\",0,Calc!BS384)","v":213956.92183333336},{"$f":"IF(BT$11=\"\",0,Calc!BT384)","v":213956.92183333336},{"$f":"IF(BU$11=\"\",0,Calc!BU384)","v":213956.92183333336},{"$f":"IF(BV$11=\"\",0,Calc!BV384)","v":213956.92183333336},{"$f":"IF(BW$11=\"\",0,Calc!BW384)","v":216726.98477833334},{"$f":"IF(BX$11=\"\",0,Calc!BX384)","v":216726.98477833334},{"$f":"IF(BY$11=\"\",0,Calc!BY384)","v":219710.12948833333},{"$f":"IF(BZ$11=\"\",0,Calc!BZ384)","v":219710.12948833333},{"$f":"IF(CA$11=\"\",0,Calc!CA384)","v":220153.79615499999},{"$f":"IF(CB$11=\"\",0,Calc!CB384)","v":220597.46282166668},{"$f":"IF(CC$11=\"\",0,Calc!CC384)","v":221041.12948833333},{"$f":"IF(CD$11=\"\",0,Calc!CD384)","v":221484.79615499999},{"$f":"IF(CE$11=\"\",0,Calc!CE384)","v":221928.46282166668},{"$f":"IF(CF$11=\"\",0,Calc!CF384)","v":221928.46282166668},{"$f":"IF(CG$11=\"\",0,Calc!CG384)","v":221928.46282166668},{"$f":"IF(CH$11=\"\",0,Calc!CH384)","v":221928.46282166668},{"$f":"IF(CI$11=\"\",0,Calc!CI384)","v":224781.62765501667},{"$f":"IF(CJ$11=\"\",0,Calc!CJ384)","v":224781.62765501667},{"$f":"IF(CK$11=\"\",0,Calc!CK384)","v":227854.26670631664},{"$f":"IF(CL$11=\"\",0,Calc!CL384)","v":227854.26670631664},{"$f":"IF(CM$11=\"\",0,Calc!CM384)","v":228342.30003964997},{"$f":"IF(CN$11=\"\",0,Calc!CN384)","v":228830.3333729833},{"$f":"IF(CO$11=\"\",0,Calc!CO384)","v":229318.36670631662},{"$f":"IF(CP$11=\"\",0,Calc!CP384)","v":229806.40003964998},{"$f":"IF(CQ$11=\"\",0,Calc!CQ384)","v":230294.4333729833},{"$f":"IF(CR$11=\"\",0,Calc!CR384)","v":230294.4333729833},{"$f":"IF(CS$11=\"\",0,Calc!CS384)","v":230294.4333729833},{"$f":"IF(CT$11=\"\",0,Calc!CT384)","v":230294.4333729833},{"$f":"IF(CU$11=\"\",0,Calc!CU384)","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":38415200.859999999},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA389)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB389)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC389)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD389)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE389)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF389)","v":903},{"$f":"IF(AG$11=\"\",0,Calc!AG389)","v":1823.6750000000004},{"$f":"IF(AH$11=\"\",0,Calc!AH389)","v":4268.8450000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI389)","v":16826.8},{"$f":"IF(AJ$11=\"\",0,Calc!AJ389)","v":18627.12},{"$f":"IF(AK$11=\"\",0,Calc!AK389)","v":30426.12},{"$f":"IF(AL$11=\"\",0,Calc!AL389)","v":45067.590000000004},{"$f":"IF(AM$11=\"\",0,Calc!AM389)","v":66484.800000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN389)","v":85756.5},{"$f":"IF(AO$11=\"\",0,Calc!AO389)","v":107101.65},{"$f":"IF(AP$11=\"\",0,Calc!AP389)","v":117977.355},{"$f":"IF(AQ$11=\"\",0,Calc!AQ389)","v":107800.98000000001},{"$f":"IF(AR$11=\"\",0,Calc!AR389)","v":186695.4},{"$f":"IF(AS$11=\"\",0,Calc!AS389)","v":86037.25},{"$f":"IF(AT$11=\"\",0,Calc!AT389)","v":139523.65},{"$f":"IF(AU$11=\"\",0,Calc!AU389)","v":222530},{"$f":"IF(AV$11=\"\",0,Calc!AV389)","v":224797.5},{"$f":"IF(AW$11=\"\",0,Calc!AW389)","v":223914},{"$f":"IF(AX$11=\"\",0,Calc!AX389)","v":276423.75},{"$f":"IF(AY$11=\"\",0,Calc!AY389)","v":320392.25},{"$f":"IF(AZ$11=\"\",0,Calc!AZ389)","v":364500},{"$f":"IF(BA$11=\"\",0,Calc!BA389)","v":401333},{"$f":"IF(BB$11=\"\",0,Calc!BB389)","v":383785.2},{"$f":"IF(BC$11=\"\",0,Calc!BC389)","v":326107.59999999998},{"$f":"IF(BD$11=\"\",0,Calc!BD389)","v":490963},{"$f":"IF(BE$11=\"\",0,Calc!BE389)","v":261306.25},{"$f":"IF(BF$11=\"\",0,Calc!BF389)","v":383395.25},{"$f":"IF(BG$11=\"\",0,Calc!BG389)","v":576484.5},{"$f":"IF(BH$11=\"\",0,Calc!BH389)","v":539725.5},{"$f":"IF(BI$11=\"\",0,Calc!BI389)","v":501552},{"$f":"IF(BJ$11=\"\",0,Calc!BJ389)","v":590145.30000000005},{"$f":"IF(BK$11=\"\",0,Calc!BK389)","v":648813.9},{"$f":"IF(BL$11=\"\",0,Calc!BL389)","v":699457},{"$f":"IF(BM$11=\"\",0,Calc!BM389)","v":726702},{"$f":"IF(BN$11=\"\",0,Calc!BN389)","v":667670.85},{"$f":"IF(BO$11=\"\",0,Calc!BO389)","v":538371.05000000005},{"$f":"IF(BP$11=\"\",0,Calc!BP389)","v":789439.5},{"$f":"IF(BQ$11=\"\",0,Calc!BQ389)","v":402967.25},{"$f":"IF(BR$11=\"\",0,Calc!BR389)","v":583225.65},{"$f":"IF(BS$11=\"\",0,Calc!BS389)","v":848334},{"$f":"IF(BT$11=\"\",0,Calc!BT389)","v":788021.1},{"$f":"IF(BU$11=\"\",0,Calc!BU389)","v":711361.2},{"$f":"IF(BV$11=\"\",0,Calc!BV389)","v":824801.85},{"$f":"IF(BW$11=\"\",0,Calc!BW389)","v":873353.05},{"$f":"IF(BX$11=\"\",0,Calc!BX389)","v":946564},{"$f":"IF(BY$11=\"\",0,Calc!BY389)","v":954811.5},{"$f":"IF(BZ$11=\"\",0,Calc!BZ389)","v":883850.85000000009},{"$f":"IF(CA$11=\"\",0,Calc!CA389)","v":696975.3},{"$f":"IF(CB$11=\"\",0,Calc!CB389)","v":1022924},{"$f":"IF(CC$11=\"\",0,Calc!CC389)","v":518273.25},{"$f":"IF(CD$11=\"\",0,Calc!CD389)","v":737129.05},{"$f":"IF(CE$11=\"\",0,Calc!CE389)","v":1066664},{"$f":"IF(CF$11=\"\",0,Calc!CF389)","v":973636.65000000014},{"$f":"IF(CG$11=\"\",0,Calc!CG389)","v":876352.8},{"$f":"IF(CH$11=\"\",0,Calc!CH389)","v":998157.15},{"$f":"IF(CI$11=\"\",0,Calc!CI389)","v":1072931.425},{"$f":"IF(CJ$11=\"\",0,Calc!CJ389)","v":1143024},{"$f":"IF(CK$11=\"\",0,Calc!CK389)","v":1170269},{"$f":"IF(CL$11=\"\",0,Calc!CL389)","v":1055827.3500000001},{"$f":"IF(CM$11=\"\",0,Calc!CM389)","v":840270.55},{"$f":"IF(CN$11=\"\",0,Calc!CN389)","v":1201918.5},{"$f":"IF(CO$11=\"\",0,Calc!CO389)","v":614581.75},{"$f":"IF(CP$11=\"\",0,Calc!CP389)","v":860414.45},{"$f":"IF(CQ$11=\"\",0,Calc!CQ389)","v":1256408.5},{"$f":"IF(CR$11=\"\",0,Calc!CR389)","v":1130767.6499999999},{"$f":"IF(CS$11=\"\",0,Calc!CS389)","v":1026922.8},{"$f":"IF(CT$11=\"\",0,Calc!CT389)","v":1161332.1000000001},{"$f":"IF(CU$11=\"\",0,Calc!CU389)","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":100325325.06280103},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA394)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB394)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC394)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD394)","v":30000},{"$f":"IF(AE$11=\"\",0,Calc!AE394)","v":30000},{"$f":"IF(AF$11=\"\",0,Calc!AF394)","v":31443.203125},{"$f":"IF(AG$11=\"\",0,Calc!AG394)","v":33064.733072916664},{"$f":"IF(AH$11=\"\",0,Calc!AH394)","v":37032.712239583336},{"$f":"IF(AI$11=\"\",0,Calc!AI394)","v":58314.270833333336},{"$f":"IF(AJ$11=\"\",0,Calc!AJ394)","v":61049.484375},{"$f":"IF(AK$11=\"\",0,Calc!AK394)","v":81230.15625},{"$f":"IF(AL$11=\"\",0,Calc!AL394)","v":105303.2109375},{"$f":"IF(AM$11=\"\",0,Calc!AM394)","v":145200.02812500001},{"$f":"IF(AN$11=\"\",0,Calc!AN394)","v":178173.94921875},{"$f":"IF(AO$11=\"\",0,Calc!AO394)","v":216094.32460937501},{"$f":"IF(AP$11=\"\",0,Calc!AP394)","v":240393.27644531248},{"$f":"IF(AQ$11=\"\",0,Calc!AQ394)","v":240393.27644531248},{"$f":"IF(AR$11=\"\",0,Calc!AR394)","v":360217.92812499998},{"$f":"IF(AS$11=\"\",0,Calc!AS394)","v":354217.92812499998},{"$f":"IF(AT$11=\"\",0,Calc!AT394)","v":354217.92812499998},{"$f":"IF(AU$11=\"\",0,Calc!AU394)","v":493817.046875},{"$f":"IF(AV$11=\"\",0,Calc!AV394)","v":497961.67031249998},{"$f":"IF(AW$11=\"\",0,Calc!AW394)","v":497961.67031249998},{"$f":"IF(AX$11=\"\",0,Calc!AX394)","v":605011.58203125},{"$f":"IF(AY$11=\"\",0,Calc!AY394)","v":716714.60243750014},{"$f":"IF(AZ$11=\"\",0,Calc!AZ394)","v":810631.76953125},{"$f":"IF(BA$11=\"\",0,Calc!BA394)","v":889630.19614062505},{"$f":"IF(BB$11=\"\",0,Calc!BB394)","v":895630.19614062505},{"$f":"IF(BC$11=\"\",0,Calc!BC394)","v":895630.19614062505},{"$f":"IF(BD$11=\"\",0,Calc!BD394)","v":1087356.375671875},{"$f":"IF(BE$11=\"\",0,Calc!BE394)","v":1087356.375671875},{"$f":"IF(BF$11=\"\",0,Calc!BF394)","v":1087356.375671875},{"$f":"IF(BG$11=\"\",0,Calc!BG394)","v":1270801.0703437501},{"$f":"IF(BH$11=\"\",0,Calc!BH394)","v":1270801.0703437501},{"$f":"IF(BI$11=\"\",0,Calc!BI394)","v":1270801.0703437501},{"$f":"IF(BJ$11=\"\",0,Calc!BJ394)","v":1299781.7419499999},{"$f":"IF(BK$11=\"\",0,Calc!BK394)","v":1466543.739862453},{"$f":"IF(BL$11=\"\",0,Calc!BL394)","v":1578814.0802790627},{"$f":"IF(BM$11=\"\",0,Calc!BM394)","v":1638321.6023587498},{"$f":"IF(BN$11=\"\",0,Calc!BN394)","v":1645521.6023587498},{"$f":"IF(BO$11=\"\",0,Calc!BO394)","v":1645521.6023587498},{"$f":"IF(BP$11=\"\",0,Calc!BP394)","v":1783025.9288353124},{"$f":"IF(BQ$11=\"\",0,Calc!BQ394)","v":1783025.9288353124},{"$f":"IF(BR$11=\"\",0,Calc!BR394)","v":1783025.9288353124},{"$f":"IF(BS$11=\"\",0,Calc!BS394)","v":1913119.0051729684},{"$f":"IF(BT$11=\"\",0,Calc!BT394)","v":1913119.0051729684},{"$f":"IF(BU$11=\"\",0,Calc!BU394)","v":1913119.0051729684},{"$f":"IF(BV$11=\"\",0,Calc!BV394)","v":1913119.0051729684},{"$f":"IF(BW$11=\"\",0,Calc!BW394)","v":2025555.4927664341},{"$f":"IF(BX$11=\"\",0,Calc!BX394)","v":2191182.7401277982},{"$f":"IF(BY$11=\"\",0,Calc!BY394)","v":2210226.7009145012},{"$f":"IF(BZ$11=\"\",0,Calc!BZ394)","v":2218866.7009145012},{"$f":"IF(CA$11=\"\",0,Calc!CA394)","v":2218866.7009145012},{"$f":"IF(CB$11=\"\",0,Calc!CB394)","v":2372098.5702696964},{"$f":"IF(CC$11=\"\",0,Calc!CC394)","v":2372098.5702696964},{"$f":"IF(CD$11=\"\",0,Calc!CD394)","v":2372098.5702696964},{"$f":"IF(CE$11=\"\",0,Calc!CE394)","v":2471479.2395851812},{"$f":"IF(CF$11=\"\",0,Calc!CF394)","v":2471479.2395851812},{"$f":"IF(CG$11=\"\",0,Calc!CG394)","v":2471479.2395851812},{"$f":"IF(CH$11=\"\",0,Calc!CH394)","v":2471479.2395851812},{"$f":"IF(CI$11=\"\",0,Calc!CI394)","v":2558041.4188951352},{"$f":"IF(CJ$11=\"\",0,Calc!CJ394)","v":2721512.5218188916},{"$f":"IF(CK$11=\"\",0,Calc!CK394)","v":2784644.0519932322},{"$f":"IF(CL$11=\"\",0,Calc!CL394)","v":2795012.0519932322},{"$f":"IF(CM$11=\"\",0,Calc!CM394)","v":2795012.0519932322},{"$f":"IF(CN$11=\"\",0,Calc!CN394)","v":2869896.2665055105},{"$f":"IF(CO$11=\"\",0,Calc!CO394)","v":2869896.2665055105},{"$f":"IF(CP$11=\"\",0,Calc!CP394)","v":2869896.2665055105},{"$f":"IF(CQ$11=\"\",0,Calc!CQ394)","v":2996159.3268541922},{"$f":"IF(CR$11=\"\",0,Calc!CR394)","v":2996159.3268541922},{"$f":"IF(CS$11=\"\",0,Calc!CS394)","v":2996159.3268541922},{"$f":"IF(CT$11=\"\",0,Calc!CT394)","v":2996159.3268541922},{"$f":"IF(CU$11=\"\",0,Calc!CU394)","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ продавцов-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":74965363.894462302},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA395)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB395)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC395)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD395)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE395)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF395)","v":1110.15625},{"$f":"IF(AG$11=\"\",0,Calc!AG395)","v":2357.486979166667},{"$f":"IF(AH$11=\"\",0,Calc!AH395)","v":5409.778645833333},{"$f":"IF(AI$11=\"\",0,Calc!AI395)","v":21780.208333333336},{"$f":"IF(AJ$11=\"\",0,Calc!AJ395)","v":23884.21875},{"$f":"IF(AK$11=\"\",0,Calc!AK395)","v":39407.8125},{"$f":"IF(AL$11=\"\",0,Calc!AL395)","v":57925.546875},{"$f":"IF(AM$11=\"\",0,Calc!AM395)","v":88615.40625},{"$f":"IF(AN$11=\"\",0,Calc!AN395)","v":113979.9609375},{"$f":"IF(AO$11=\"\",0,Calc!AO395)","v":143149.48046875},{"$f":"IF(AP$11=\"\",0,Calc!AP395)","v":157225.59726562499},{"$f":"IF(AQ$11=\"\",0,Calc!AQ395)","v":157225.59726562499},{"$f":"IF(AR$11=\"\",0,Calc!AR395)","v":249398.40625},{"$f":"IF(AS$11=\"\",0,Calc!AS395)","v":249398.40625},{"$f":"IF(AT$11=\"\",0,Calc!AT395)","v":249398.40625},{"$f":"IF(AU$11=\"\",0,Calc!AU395)","v":356782.34375},{"$f":"IF(AV$11=\"\",0,Calc!AV395)","v":359970.515625},{"$f":"IF(AW$11=\"\",0,Calc!AW395)","v":359970.515625},{"$f":"IF(AX$11=\"\",0,Calc!AX395)","v":442316.6015625},{"$f":"IF(AY$11=\"\",0,Calc!AY395)","v":528242.00187500007},{"$f":"IF(AZ$11=\"\",0,Calc!AZ395)","v":600485.9765625},{"$f":"IF(BA$11=\"\",0,Calc!BA395)","v":661253.99703125004},{"$f":"IF(BB$11=\"\",0,Calc!BB395)","v":661253.99703125004},{"$f":"IF(BC$11=\"\",0,Calc!BC395)","v":661253.99703125004},{"$f":"IF(BD$11=\"\",0,Calc!BD395)","v":808735.67359374999},{"$f":"IF(BE$11=\"\",0,Calc!BE395)","v":808735.67359374999},{"$f":"IF(BF$11=\"\",0,Calc!BF395)","v":808735.67359374999},{"$f":"IF(BG$11=\"\",0,Calc!BG395)","v":949846.97718749999},{"$f":"IF(BH$11=\"\",0,Calc!BH395)","v":949846.97718749999},{"$f":"IF(BI$11=\"\",0,Calc!BI395)","v":949846.97718749999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ395)","v":972139.80149999994},{"$f":"IF(BK$11=\"\",0,Calc!BK395)","v":1100418.2614326561},{"$f":"IF(BL$11=\"\",0,Calc!BL395)","v":1186780.0617531252},{"$f":"IF(BM$11=\"\",0,Calc!BM395)","v":1232555.0787374999},{"$f":"IF(BN$11=\"\",0,Calc!BN395)","v":1232555.0787374999},{"$f":"IF(BO$11=\"\",0,Calc!BO395)","v":1232555.0787374999},{"$f":"IF(BP$11=\"\",0,Calc!BP395)","v":1338327.6375656249},{"$f":"IF(BQ$11=\"\",0,Calc!BQ395)","v":1338327.6375656249},{"$f":"IF(BR$11=\"\",0,Calc!BR395)","v":1338327.6375656249},{"$f":"IF(BS$11=\"\",0,Calc!BS395)","v":1438399.2347484373},{"$f":"IF(BT$11=\"\",0,Calc!BT395)","v":1438399.2347484373},{"$f":"IF(BU$11=\"\",0,Calc!BU395)","v":1438399.2347484373},{"$f":"IF(BV$11=\"\",0,Calc!BV395)","v":1438399.2347484373},{"$f":"IF(BW$11=\"\",0,Calc!BW395)","v":1524888.8405895648},{"$f":"IF(BX$11=\"\",0,Calc!BX395)","v":1652294.4154829215},{"$f":"IF(BY$11=\"\",0,Calc!BY395)","v":1666943.6160880779},{"$f":"IF(BZ$11=\"\",0,Calc!BZ395)","v":1666943.6160880779},{"$f":"IF(CA$11=\"\",0,Calc!CA395)","v":1666943.6160880779},{"$f":"IF(CB$11=\"\",0,Calc!CB395)","v":1784814.2848228433},{"$f":"IF(CC$11=\"\",0,Calc!CC395)","v":1784814.2848228433},{"$f":"IF(CD$11=\"\",0,Calc!CD395)","v":1784814.2848228433},{"$f":"IF(CE$11=\"\",0,Calc!CE395)","v":1861260.9535270624},{"$f":"IF(CF$11=\"\",0,Calc!CF395)","v":1861260.9535270624},{"$f":"IF(CG$11=\"\",0,Calc!CG395)","v":1861260.9535270624},{"$f":"IF(CH$11=\"\",0,Calc!CH395)","v":1861260.9535270624},{"$f":"IF(CI$11=\"\",0,Calc!CI395)","v":1927847.2453039503},{"$f":"IF(CJ$11=\"\",0,Calc!CJ395)","v":2053594.2475529935},{"$f":"IF(CK$11=\"\",0,Calc!CK395)","v":2102156.9630717169},{"$f":"IF(CL$11=\"\",0,Calc!CL395)","v":2102156.9630717169},{"$f":"IF(CM$11=\"\",0,Calc!CM395)","v":2102156.9630717169},{"$f":"IF(CN$11=\"\",0,Calc!CN395)","v":2159760.205004239},{"$f":"IF(CO$11=\"\",0,Calc!CO395)","v":2159760.205004239},{"$f":"IF(CP$11=\"\",0,Calc!CP395)","v":2159760.205004239},{"$f":"IF(CQ$11=\"\",0,Calc!CQ395)","v":2256885.6360416864},{"$f":"IF(CR$11=\"\",0,Calc!CR395)","v":2256885.6360416864},{"$f":"IF(CS$11=\"\",0,Calc!CS395)","v":2256885.6360416864},{"$f":"IF(CT$11=\"\",0,Calc!CT395)","v":2256885.6360416864},{"$f":"IF(CU$11=\"\",0,Calc!CU395)","v":0}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":15524183.722319998},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA456)","v":200000},{"$f":"IF(AB$11=\"\",0,Calc!AB456)","v":200000},{"$f":"IF(AC$11=\"\",0,Calc!AC456)","v":200000},{"$f":"IF(AD$11=\"\",0,Calc!AD456)","v":200000},{"$f":"IF(AE$11=\"\",0,Calc!AE456)","v":200000},{"$f":"IF(AF$11=\"\",0,Calc!AF456)","v":200000},{"$f":"IF(AG$11=\"\",0,Calc!AG456)","v":200000},{"$f":"IF(AH$11=\"\",0,Calc!AH456)","v":200000},{"$f":"IF(AI$11=\"\",0,Calc!AI456)","v":200000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ456)","v":200000},{"$f":"IF(AK$11=\"\",0,Calc!AK456)","v":200000},{"$f":"IF(AL$11=\"\",0,Calc!AL456)","v":200000},{"$f":"IF(AM$11=\"\",0,Calc!AM456)","v":206000},{"$f":"IF(AN$11=\"\",0,Calc!AN456)","v":206000},{"$f":"IF(AO$11=\"\",0,Calc!AO456)","v":206000},{"$f":"IF(AP$11=\"\",0,Calc!AP456)","v":206000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ456)","v":206000},{"$f":"IF(AR$11=\"\",0,Calc!AR456)","v":206000},{"$f":"IF(AS$11=\"\",0,Calc!AS456)","v":206000},{"$f":"IF(AT$11=\"\",0,Calc!AT456)","v":206000},{"$f":"IF(AU$11=\"\",0,Calc!AU456)","v":206000},{"$f":"IF(AV$11=\"\",0,Calc!AV456)","v":206000},{"$f":"IF(AW$11=\"\",0,Calc!AW456)","v":206000},{"$f":"IF(AX$11=\"\",0,Calc!AX456)","v":206000},{"$f":"IF(AY$11=\"\",0,Calc!AY456)","v":212180},{"$f":"IF(AZ$11=\"\",0,Calc!AZ456)","v":212180},{"$f":"IF(BA$11=\"\",0,Calc!BA456)","v":212180},{"$f":"IF(BB$11=\"\",0,Calc!BB456)","v":212180},{"$f":"IF(BC$11=\"\",0,Calc!BC456)","v":212180},{"$f":"IF(BD$11=\"\",0,Calc!BD456)","v":212180},{"$f":"IF(BE$11=\"\",0,Calc!BE456)","v":212180},{"$f":"IF(BF$11=\"\",0,Calc!BF456)","v":212180},{"$f":"IF(BG$11=\"\",0,Calc!BG456)","v":212180},{"$f":"IF(BH$11=\"\",0,Calc!BH456)","v":212180},{"$f":"IF(BI$11=\"\",0,Calc!BI456)","v":212180},{"$f":"IF(BJ$11=\"\",0,Calc!BJ456)","v":212180},{"$f":"IF(BK$11=\"\",0,Calc!BK456)","v":218545.4},{"$f":"IF(BL$11=\"\",0,Calc!BL456)","v":218545.4},{"$f":"IF(BM$11=\"\",0,Calc!BM456)","v":218545.4},{"$f":"IF(BN$11=\"\",0,Calc!BN456)","v":218545.4},{"$f":"IF(BO$11=\"\",0,Calc!BO456)","v":218545.4},{"$f":"IF(BP$11=\"\",0,Calc!BP456)","v":218545.4},{"$f":"IF(BQ$11=\"\",0,Calc!BQ456)","v":218545.4},{"$f":"IF(BR$11=\"\",0,Calc!BR456)","v":218545.4},{"$f":"IF(BS$11=\"\",0,Calc!BS456)","v":218545.4},{"$f":"IF(BT$11=\"\",0,Calc!BT456)","v":218545.4},{"$f":"IF(BU$11=\"\",0,Calc!BU456)","v":218545.4},{"$f":"IF(BV$11=\"\",0,Calc!BV456)","v":218545.4},{"$f":"IF(BW$11=\"\",0,Calc!BW456)","v":225101.76199999999},{"$f":"IF(BX$11=\"\",0,Calc!BX456)","v":225101.76199999999},{"$f":"IF(BY$11=\"\",0,Calc!BY456)","v":225101.76199999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ456)","v":225101.76199999999},{"$f":"IF(CA$11=\"\",0,Calc!CA456)","v":225101.76199999999},{"$f":"IF(CB$11=\"\",0,Calc!CB456)","v":225101.76199999999},{"$f":"IF(CC$11=\"\",0,Calc!CC456)","v":225101.76199999999},{"$f":"IF(CD$11=\"\",0,Calc!CD456)","v":225101.76199999999},{"$f":"IF(CE$11=\"\",0,Calc!CE456)","v":225101.76199999999},{"$f":"IF(CF$11=\"\",0,Calc!CF456)","v":225101.76199999999},{"$f":"IF(CG$11=\"\",0,Calc!CG456)","v":225101.76199999999},{"$f":"IF(CH$11=\"\",0,Calc!CH456)","v":225101.76199999999},{"$f":"IF(CI$11=\"\",0,Calc!CI456)","v":231854.81485999995},{"$f":"IF(CJ$11=\"\",0,Calc!CJ456)","v":231854.81485999995},{"$f":"IF(CK$11=\"\",0,Calc!CK456)","v":231854.81485999995},{"$f":"IF(CL$11=\"\",0,Calc!CL456)","v":231854.81485999995},{"$f":"IF(CM$11=\"\",0,Calc!CM456)","v":231854.81485999995},{"$f":"IF(CN$11=\"\",0,Calc!CN456)","v":231854.81485999995},{"$f":"IF(CO$11=\"\",0,Calc!CO456)","v":231854.81485999995},{"$f":"IF(CP$11=\"\",0,Calc!CP456)","v":231854.81485999995},{"$f":"IF(CQ$11=\"\",0,Calc!CQ456)","v":231854.81485999995},{"$f":"IF(CR$11=\"\",0,Calc!CR456)","v":231854.81485999995},{"$f":"IF(CS$11=\"\",0,Calc!CS456)","v":231854.81485999995},{"$f":"IF(CT$11=\"\",0,Calc!CT456)","v":231854.81485999995},{"$f":"IF(CU$11=\"\",0,Calc!CU456)","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":5045359.7097540032},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA461)","v":65000},{"$f":"IF(AB$11=\"\",0,Calc!AB461)","v":65000},{"$f":"IF(AC$11=\"\",0,Calc!AC461)","v":65000},{"$f":"IF(AD$11=\"\",0,Calc!AD461)","v":65000},{"$f":"IF(AE$11=\"\",0,Calc!AE461)","v":65000},{"$f":"IF(AF$11=\"\",0,Calc!AF461)","v":65000},{"$f":"IF(AG$11=\"\",0,Calc!AG461)","v":65000},{"$f":"IF(AH$11=\"\",0,Calc!AH461)","v":65000},{"$f":"IF(AI$11=\"\",0,Calc!AI461)","v":65000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ461)","v":65000},{"$f":"IF(AK$11=\"\",0,Calc!AK461)","v":65000},{"$f":"IF(AL$11=\"\",0,Calc!AL461)","v":65000},{"$f":"IF(AM$11=\"\",0,Calc!AM461)","v":66950},{"$f":"IF(AN$11=\"\",0,Calc!AN461)","v":66950},{"$f":"IF(AO$11=\"\",0,Calc!AO461)","v":66950},{"$f":"IF(AP$11=\"\",0,Calc!AP461)","v":66950},{"$f":"IF(AQ$11=\"\",0,Calc!AQ461)","v":66950},{"$f":"IF(AR$11=\"\",0,Calc!AR461)","v":66950},{"$f":"IF(AS$11=\"\",0,Calc!AS461)","v":66950},{"$f":"IF(AT$11=\"\",0,Calc!AT461)","v":66950},{"$f":"IF(AU$11=\"\",0,Calc!AU461)","v":66950},{"$f":"IF(AV$11=\"\",0,Calc!AV461)","v":66950},{"$f":"IF(AW$11=\"\",0,Calc!AW461)","v":66950},{"$f":"IF(AX$11=\"\",0,Calc!AX461)","v":66950},{"$f":"IF(AY$11=\"\",0,Calc!AY461)","v":68958.5},{"$f":"IF(AZ$11=\"\",0,Calc!AZ461)","v":68958.5},{"$f":"IF(BA$11=\"\",0,Calc!BA461)","v":68958.5},{"$f":"IF(BB$11=\"\",0,Calc!BB461)","v":68958.5},{"$f":"IF(BC$11=\"\",0,Calc!BC461)","v":68958.5},{"$f":"IF(BD$11=\"\",0,Calc!BD461)","v":68958.5},{"$f":"IF(BE$11=\"\",0,Calc!BE461)","v":68958.5},{"$f":"IF(BF$11=\"\",0,Calc!BF461)","v":68958.5},{"$f":"IF(BG$11=\"\",0,Calc!BG461)","v":68958.5},{"$f":"IF(BH$11=\"\",0,Calc!BH461)","v":68958.5},{"$f":"IF(BI$11=\"\",0,Calc!BI461)","v":68958.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ461)","v":68958.5},{"$f":"IF(BK$11=\"\",0,Calc!BK461)","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,Calc!BL461)","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,Calc!BM461)","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN461)","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,Calc!BO461)","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,Calc!BP461)","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,Calc!BQ461)","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,Calc!BR461)","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS461)","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT461)","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU461)","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,Calc!BV461)","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW461)","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,Calc!BX461)","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,Calc!BY461)","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,Calc!BZ461)","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,Calc!CA461)","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,Calc!CB461)","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,Calc!CC461)","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,Calc!CD461)","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,Calc!CE461)","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,Calc!CF461)","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,Calc!CG461)","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,Calc!CH461)","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,Calc!CI461)","v":75352.814829499985},{"$f":"IF(CJ$11=\"\",0,Calc!CJ461)","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,Calc!CK461)","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,Calc!CL461)","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,Calc!CM461)","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,Calc!CN461)","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,Calc!CO461)","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,Calc!CP461)","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,Calc!CQ461)","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,Calc!CR461)","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,Calc!CS461)","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,Calc!CT461)","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,Calc!CU461)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":7762091.8611599989},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA462)","v":100000},{"$f":"IF(AB$11=\"\",0,Calc!AB462)","v":100000},{"$f":"IF(AC$11=\"\",0,Calc!AC462)","v":100000},{"$f":"IF(AD$11=\"\",0,Calc!AD462)","v":100000},{"$f":"IF(AE$11=\"\",0,Calc!AE462)","v":100000},{"$f":"IF(AF$11=\"\",0,Calc!AF462)","v":100000},{"$f":"IF(AG$11=\"\",0,Calc!AG462)","v":100000},{"$f":"IF(AH$11=\"\",0,Calc!AH462)","v":100000},{"$f":"IF(AI$11=\"\",0,Calc!AI462)","v":100000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ462)","v":100000},{"$f":"IF(AK$11=\"\",0,Calc!AK462)","v":100000},{"$f":"IF(AL$11=\"\",0,Calc!AL462)","v":100000},{"$f":"IF(AM$11=\"\",0,Calc!AM462)","v":103000},{"$f":"IF(AN$11=\"\",0,Calc!AN462)","v":103000},{"$f":"IF(AO$11=\"\",0,Calc!AO462)","v":103000},{"$f":"IF(AP$11=\"\",0,Calc!AP462)","v":103000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ462)","v":103000},{"$f":"IF(AR$11=\"\",0,Calc!AR462)","v":103000},{"$f":"IF(AS$11=\"\",0,Calc!AS462)","v":103000},{"$f":"IF(AT$11=\"\",0,Calc!AT462)","v":103000},{"$f":"IF(AU$11=\"\",0,Calc!AU462)","v":103000},{"$f":"IF(AV$11=\"\",0,Calc!AV462)","v":103000},{"$f":"IF(AW$11=\"\",0,Calc!AW462)","v":103000},{"$f":"IF(AX$11=\"\",0,Calc!AX462)","v":103000},{"$f":"IF(AY$11=\"\",0,Calc!AY462)","v":106090},{"$f":"IF(AZ$11=\"\",0,Calc!AZ462)","v":106090},{"$f":"IF(BA$11=\"\",0,Calc!BA462)","v":106090},{"$f":"IF(BB$11=\"\",0,Calc!BB462)","v":106090},{"$f":"IF(BC$11=\"\",0,Calc!BC462)","v":106090},{"$f":"IF(BD$11=\"\",0,Calc!BD462)","v":106090},{"$f":"IF(BE$11=\"\",0,Calc!BE462)","v":106090},{"$f":"IF(BF$11=\"\",0,Calc!BF462)","v":106090},{"$f":"IF(BG$11=\"\",0,Calc!BG462)","v":106090},{"$f":"IF(BH$11=\"\",0,Calc!BH462)","v":106090},{"$f":"IF(BI$11=\"\",0,Calc!BI462)","v":106090},{"$f":"IF(BJ$11=\"\",0,Calc!BJ462)","v":106090},{"$f":"IF(BK$11=\"\",0,Calc!BK462)","v":109272.7},{"$f":"IF(BL$11=\"\",0,Calc!BL462)","v":109272.7},{"$f":"IF(BM$11=\"\",0,Calc!BM462)","v":109272.7},{"$f":"IF(BN$11=\"\",0,Calc!BN462)","v":109272.7},{"$f":"IF(BO$11=\"\",0,Calc!BO462)","v":109272.7},{"$f":"IF(BP$11=\"\",0,Calc!BP462)","v":109272.7},{"$f":"IF(BQ$11=\"\",0,Calc!BQ462)","v":109272.7},{"$f":"IF(BR$11=\"\",0,Calc!BR462)","v":109272.7},{"$f":"IF(BS$11=\"\",0,Calc!BS462)","v":109272.7},{"$f":"IF(BT$11=\"\",0,Calc!BT462)","v":109272.7},{"$f":"IF(BU$11=\"\",0,Calc!BU462)","v":109272.7},{"$f":"IF(BV$11=\"\",0,Calc!BV462)","v":109272.7},{"$f":"IF(BW$11=\"\",0,Calc!BW462)","v":112550.88099999999},{"$f":"IF(BX$11=\"\",0,Calc!BX462)","v":112550.88099999999},{"$f":"IF(BY$11=\"\",0,Calc!BY462)","v":112550.88099999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ462)","v":112550.88099999999},{"$f":"IF(CA$11=\"\",0,Calc!CA462)","v":112550.88099999999},{"$f":"IF(CB$11=\"\",0,Calc!CB462)","v":112550.88099999999},{"$f":"IF(CC$11=\"\",0,Calc!CC462)","v":112550.88099999999},{"$f":"IF(CD$11=\"\",0,Calc!CD462)","v":112550.88099999999},{"$f":"IF(CE$11=\"\",0,Calc!CE462)","v":112550.88099999999},{"$f":"IF(CF$11=\"\",0,Calc!CF462)","v":112550.88099999999},{"$f":"IF(CG$11=\"\",0,Calc!CG462)","v":112550.88099999999},{"$f":"IF(CH$11=\"\",0,Calc!CH462)","v":112550.88099999999},{"$f":"IF(CI$11=\"\",0,Calc!CI462)","v":115927.40742999998},{"$f":"IF(CJ$11=\"\",0,Calc!CJ462)","v":115927.40742999998},{"$f":"IF(CK$11=\"\",0,Calc!CK462)","v":115927.40742999998},{"$f":"IF(CL$11=\"\",0,Calc!CL462)","v":115927.40742999998},{"$f":"IF(CM$11=\"\",0,Calc!CM462)","v":115927.40742999998},{"$f":"IF(CN$11=\"\",0,Calc!CN462)","v":115927.40742999998},{"$f":"IF(CO$11=\"\",0,Calc!CO462)","v":115927.40742999998},{"$f":"IF(CP$11=\"\",0,Calc!CP462)","v":115927.40742999998},{"$f":"IF(CQ$11=\"\",0,Calc!CQ462)","v":115927.40742999998},{"$f":"IF(CR$11=\"\",0,Calc!CR462)","v":115927.40742999998},{"$f":"IF(CS$11=\"\",0,Calc!CS462)","v":115927.40742999998},{"$f":"IF(CT$11=\"\",0,Calc!CT462)","v":115927.40742999998},{"$f":"IF(CU$11=\"\",0,Calc!CU462)","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA467)","v":430000},{"$f":"IF(AB$11=\"\",0,Calc!AB467)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC467)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD467)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE467)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF467)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG467)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH467)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI467)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ467)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK467)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL467)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM467)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN467)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO467)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP467)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ467)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR467)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS467)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT467)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU467)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV467)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW467)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX467)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY467)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ467)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA467)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB467)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC467)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD467)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE467)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF467)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG467)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH467)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI467)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ467)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK467)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL467)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM467)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN467)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO467)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP467)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ467)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR467)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS467)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT467)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU467)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV467)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW467)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX467)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY467)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ467)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA467)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB467)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC467)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD467)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE467)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF467)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG467)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH467)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI467)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ467)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK467)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL467)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM467)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN467)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO467)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP467)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ467)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR467)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS467)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT467)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU467)","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":8633288.352060236},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA476)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB476)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC476)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD476)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE476)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF476)","v":67.017599249999989},{"$f":"IF(AG$11=\"\",0,Calc!AG476)","v":242.60592974100004},{"$f":"IF(AH$11=\"\",0,Calc!AH476)","v":551.62040111639999},{"$f":"IF(AI$11=\"\",0,Calc!AI476)","v":2005.1799800813999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ476)","v":3363.9566746266},{"$f":"IF(AK$11=\"\",0,Calc!AK476)","v":4695.8694074442001},{"$f":"IF(AL$11=\"\",0,Calc!AL476)","v":7203.1060003968005},{"$f":"IF(AM$11=\"\",0,Calc!AM476)","v":10832.534819756642},{"$f":"IF(AN$11=\"\",0,Calc!AN476)","v":14988.16876682664},{"$f":"IF(AO$11=\"\",0,Calc!AO476)","v":19141.67003489532},{"$f":"IF(AP$11=\"\",0,Calc!AP476)","v":22459.974991275598},{"$f":"IF(AQ$11=\"\",0,Calc!AQ476)","v":22649.940849212464},{"$f":"IF(AR$11=\"\",0,Calc!AR476)","v":29664.791083024382},{"$f":"IF(AS$11=\"\",0,Calc!AS476)","v":24485.558112850103},{"$f":"IF(AT$11=\"\",0,Calc!AT476)","v":23159.160627016307},{"$f":"IF(AU$11=\"\",0,Calc!AU476)","v":37126.80320743622},{"$f":"IF(AV$11=\"\",0,Calc!AV476)","v":45844.959001757852},{"$f":"IF(AW$11=\"\",0,Calc!AW476)","v":45946.894921642604},{"$f":"IF(AX$11=\"\",0,Calc!AX476)","v":51151.903762760259},{"$f":"IF(AY$11=\"\",0,Calc!AY476)","v":61683.784976979237},{"$f":"IF(AZ$11=\"\",0,Calc!AZ476)","v":71434.825676515233},{"$f":"IF(BA$11=\"\",0,Calc!BA476)","v":79773.296617896442},{"$f":"IF(BB$11=\"\",0,Calc!BB476)","v":81834.234377489076},{"$f":"IF(BC$11=\"\",0,Calc!BC476)","v":74092.05346153384},{"$f":"IF(BD$11=\"\",0,Calc!BD476)","v":85299.023970935785},{"$f":"IF(BE$11=\"\",0,Calc!BE476)","v":79181.046670734489},{"$f":"IF(BF$11=\"\",0,Calc!BF476)","v":68918.204550998867},{"$f":"IF(BG$11=\"\",0,Calc!BG476)","v":102525.5599093929},{"$f":"IF(BH$11=\"\",0,Calc!BH476)","v":119416.10967508193},{"$f":"IF(BI$11=\"\",0,Calc!BI476)","v":111509.87864453465},{"$f":"IF(BJ$11=\"\",0,Calc!BJ476)","v":116770.58572845813},{"$f":"IF(BK$11=\"\",0,Calc!BK476)","v":133938.44601366029},{"$f":"IF(BL$11=\"\",0,Calc!BL476)","v":147308.69037198581},{"$f":"IF(BM$11=\"\",0,Calc!BM476)","v":155820.74562284423},{"$f":"IF(BN$11=\"\",0,Calc!BN476)","v":152440.60230678334},{"$f":"IF(BO$11=\"\",0,Calc!BO476)","v":131963.89121415332},{"$f":"IF(BP$11=\"\",0,Calc!BP476)","v":145076.00159088013},{"$f":"IF(BQ$11=\"\",0,Calc!BQ476)","v":131278.91114310359},{"$f":"IF(BR$11=\"\",0,Calc!BR476)","v":110199.96428339582},{"$f":"IF(BS$11=\"\",0,Calc!BS476)","v":159926.08664339708},{"$f":"IF(BT$11=\"\",0,Calc!BT476)","v":182941.36040422556},{"$f":"IF(BU$11=\"\",0,Calc!BU476)","v":167681.53197955369},{"$f":"IF(BV$11=\"\",0,Calc!BV476)","v":171639.62820701531},{"$f":"IF(BW$11=\"\",0,Calc!BW476)","v":192018.17770191288},{"$f":"IF(BX$11=\"\",0,Calc!BX476)","v":208072.7729554174},{"$f":"IF(BY$11=\"\",0,Calc!BY476)","v":217342.500528551},{"$f":"IF(BZ$11=\"\",0,Calc!BZ476)","v":210374.62632968044},{"$f":"IF(CA$11=\"\",0,Calc!CA476)","v":180956.58824749419},{"$f":"IF(CB$11=\"\",0,Calc!CB476)","v":196707.81267508119},{"$f":"IF(CC$11=\"\",0,Calc!CC476)","v":177499.59932174243},{"$f":"IF(CD$11=\"\",0,Calc!CD476)","v":146778.8343382724},{"$f":"IF(CE$11=\"\",0,Calc!CE476)","v":210944.42904116961},{"$f":"IF(CF$11=\"\",0,Calc!CF476)","v":238873.18666240521},{"$f":"IF(CG$11=\"\",0,Calc!CG476)","v":216859.24408961556},{"$f":"IF(CH$11=\"\",0,Calc!CH476)","v":219630.68117890769},{"$f":"IF(CI$11=\"\",0,Calc!CI476)","v":245339.52263700418},{"$f":"IF(CJ$11=\"\",0,Calc!CJ476)","v":265157.43021802878},{"$f":"IF(CK$11=\"\",0,Calc!CK476)","v":276638.51133663213},{"$f":"IF(CL$11=\"\",0,Calc!CL476)","v":266499.70515032584},{"$f":"IF(CM$11=\"\",0,Calc!CM476)","v":227285.06844053351},{"$f":"IF(CN$11=\"\",0,Calc!CN476)","v":244802.27089025755},{"$f":"IF(CO$11=\"\",0,Calc!CO476)","v":219354.77485388864},{"$f":"IF(CP$11=\"\",0,Calc!CP476)","v":180555.12398022323},{"$f":"IF(CQ$11=\"\",0,Calc!CQ476)","v":259007.6691797188},{"$f":"IF(CR$11=\"\",0,Calc!CR476)","v":292220.11146199011},{"$f":"IF(CS$11=\"\",0,Calc!CS476)","v":264260.57331928099},{"$f":"IF(CT$11=\"\",0,Calc!CT476)","v":267872.95730944339},{"$f":"IF(CU$11=\"\",0,Calc!CU476)","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":20964044.784093648},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA477)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB477)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC477)","v":100000},{"$f":"IF(AD$11=\"\",0,Calc!AD477)","v":100000},{"$f":"IF(AE$11=\"\",0,Calc!AE477)","v":100000},{"$f":"IF(AF$11=\"\",0,Calc!AF477)","v":110000.00000000001},{"$f":"IF(AG$11=\"\",0,Calc!AG477)","v":110000.00000000001},{"$f":"IF(AH$11=\"\",0,Calc!AH477)","v":110000.00000000001},{"$f":"IF(AI$11=\"\",0,Calc!AI477)","v":121000.00000000001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ477)","v":121000.00000000001},{"$f":"IF(AK$11=\"\",0,Calc!AK477)","v":121000.00000000001},{"$f":"IF(AL$11=\"\",0,Calc!AL477)","v":133100.00000000003},{"$f":"IF(AM$11=\"\",0,Calc!AM477)","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN477)","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO477)","v":146410.00000000003},{"$f":"IF(AP$11=\"\",0,Calc!AP477)","v":146410.00000000003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ477)","v":146410.00000000003},{"$f":"IF(AR$11=\"\",0,Calc!AR477)","v":161051.00000000006},{"$f":"IF(AS$11=\"\",0,Calc!AS477)","v":134209.16666666672},{"$f":"IF(AT$11=\"\",0,Calc!AT477)","v":134209.16666666672},{"$f":"IF(AU$11=\"\",0,Calc!AU477)","v":147630.08333333343},{"$f":"IF(AV$11=\"\",0,Calc!AV477)","v":147630.08333333343},{"$f":"IF(AW$11=\"\",0,Calc!AW477)","v":147630.08333333343},{"$f":"IF(AX$11=\"\",0,Calc!AX477)","v":162393.09166666676},{"$f":"IF(AY$11=\"\",0,Calc!AY477)","v":162393.09166666676},{"$f":"IF(AZ$11=\"\",0,Calc!AZ477)","v":162393.09166666676},{"$f":"IF(BA$11=\"\",0,Calc!BA477)","v":178632.40083333344},{"$f":"IF(BB$11=\"\",0,Calc!BB477)","v":178632.40083333344},{"$f":"IF(BC$11=\"\",0,Calc!BC477)","v":178632.40083333344},{"$f":"IF(BD$11=\"\",0,Calc!BD477)","v":196495.6409166668},{"$f":"IF(BE$11=\"\",0,Calc!BE477)","v":196495.6409166668},{"$f":"IF(BF$11=\"\",0,Calc!BF477)","v":196495.6409166668},{"$f":"IF(BG$11=\"\",0,Calc!BG477)","v":216145.20500833349},{"$f":"IF(BH$11=\"\",0,Calc!BH477)","v":216145.20500833349},{"$f":"IF(BI$11=\"\",0,Calc!BI477)","v":216145.20500833349},{"$f":"IF(BJ$11=\"\",0,Calc!BJ477)","v":237759.72550916689},{"$f":"IF(BK$11=\"\",0,Calc!BK477)","v":237759.72550916689},{"$f":"IF(BL$11=\"\",0,Calc!BL477)","v":237759.72550916689},{"$f":"IF(BM$11=\"\",0,Calc!BM477)","v":261535.69806008358},{"$f":"IF(BN$11=\"\",0,Calc!BN477)","v":261535.69806008358},{"$f":"IF(BO$11=\"\",0,Calc!BO477)","v":261535.69806008358},{"$f":"IF(BP$11=\"\",0,Calc!BP477)","v":287689.26786609192},{"$f":"IF(BQ$11=\"\",0,Calc!BQ477)","v":287689.26786609192},{"$f":"IF(BR$11=\"\",0,Calc!BR477)","v":287689.26786609192},{"$f":"IF(BS$11=\"\",0,Calc!BS477)","v":316458.19465270115},{"$f":"IF(BT$11=\"\",0,Calc!BT477)","v":316458.19465270115},{"$f":"IF(BU$11=\"\",0,Calc!BU477)","v":316458.19465270115},{"$f":"IF(BV$11=\"\",0,Calc!BV477)","v":348104.0141179713},{"$f":"IF(BW$11=\"\",0,Calc!BW477)","v":348104.0141179713},{"$f":"IF(BX$11=\"\",0,Calc!BX477)","v":348104.0141179713},{"$f":"IF(BY$11=\"\",0,Calc!BY477)","v":382914.41552976839},{"$f":"IF(BZ$11=\"\",0,Calc!BZ477)","v":382914.41552976839},{"$f":"IF(CA$11=\"\",0,Calc!CA477)","v":382914.41552976839},{"$f":"IF(CB$11=\"\",0,Calc!CB477)","v":421205.85708274529},{"$f":"IF(CC$11=\"\",0,Calc!CC477)","v":421205.85708274529},{"$f":"IF(CD$11=\"\",0,Calc!CD477)","v":421205.85708274529},{"$f":"IF(CE$11=\"\",0,Calc!CE477)","v":463326.4427910198},{"$f":"IF(CF$11=\"\",0,Calc!CF477)","v":463326.4427910198},{"$f":"IF(CG$11=\"\",0,Calc!CG477)","v":463326.4427910198},{"$f":"IF(CH$11=\"\",0,Calc!CH477)","v":509659.0870701219},{"$f":"IF(CI$11=\"\",0,Calc!CI477)","v":509659.0870701219},{"$f":"IF(CJ$11=\"\",0,Calc!CJ477)","v":509659.0870701219},{"$f":"IF(CK$11=\"\",0,Calc!CK477)","v":560624.9957771342},{"$f":"IF(CL$11=\"\",0,Calc!CL477)","v":560624.9957771342},{"$f":"IF(CM$11=\"\",0,Calc!CM477)","v":560624.9957771342},{"$f":"IF(CN$11=\"\",0,Calc!CN477)","v":616687.49535484752},{"$f":"IF(CO$11=\"\",0,Calc!CO477)","v":616687.49535484752},{"$f":"IF(CP$11=\"\",0,Calc!CP477)","v":616687.49535484752},{"$f":"IF(CQ$11=\"\",0,Calc!CQ477)","v":678356.24489033245},{"$f":"IF(CR$11=\"\",0,Calc!CR477)","v":678356.24489033245},{"$f":"IF(CS$11=\"\",0,Calc!CS477)","v":678356.24489033245},{"$f":"IF(CT$11=\"\",0,Calc!CT477)","v":746191.8693793657},{"$f":"IF(CU$11=\"\",0,Calc!CU477)","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Оформление юрлица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":17611.111111111095},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA655)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB655)","v":333.33333333333331},{"$f":"IF(AC$11=\"\",0,Calc!AC655)","v":333.33333333333331},{"$f":"IF(AD$11=\"\",0,Calc!AD655)","v":333.33333333333331},{"$f":"IF(AE$11=\"\",0,Calc!AE655)","v":333.33333333333331},{"$f":"IF(AF$11=\"\",0,Calc!AF655)","v":333.33333333333331},{"$f":"IF(AG$11=\"\",0,Calc!AG655)","v":333.33333333333331},{"$f":"IF(AH$11=\"\",0,Calc!AH655)","v":333.33333333333331},{"$f":"IF(AI$11=\"\",0,Calc!AI655)","v":333.33333333333331},{"$f":"IF(AJ$11=\"\",0,Calc!AJ655)","v":333.33333333333331},{"$f":"IF(AK$11=\"\",0,Calc!AK655)","v":333.33333333333331},{"$f":"IF(AL$11=\"\",0,Calc!AL655)","v":333.33333333333331},{"$f":"IF(AM$11=\"\",0,Calc!AM655)","v":333.33333333333331},{"$f":"IF(AN$11=\"\",0,Calc!AN655)","v":333.33333333333331},{"$f":"IF(AO$11=\"\",0,Calc!AO655)","v":333.33333333333331},{"$f":"IF(AP$11=\"\",0,Calc!AP655)","v":333.33333333333331},{"$f":"IF(AQ$11=\"\",0,Calc!AQ655)","v":333.33333333333331},{"$f":"IF(AR$11=\"\",0,Calc!AR655)","v":333.33333333333331},{"$f":"IF(AS$11=\"\",0,Calc!AS655)","v":277.77777777777777},{"$f":"IF(AT$11=\"\",0,Calc!AT655)","v":277.77777777777777},{"$f":"IF(AU$11=\"\",0,Calc!AU655)","v":277.77777777777777},{"$f":"IF(AV$11=\"\",0,Calc!AV655)","v":277.77777777777777},{"$f":"IF(AW$11=\"\",0,Calc!AW655)","v":277.77777777777777},{"$f":"IF(AX$11=\"\",0,Calc!AX655)","v":277.77777777777777},{"$f":"IF(AY$11=\"\",0,Calc!AY655)","v":277.77777777777777},{"$f":"IF(AZ$11=\"\",0,Calc!AZ655)","v":277.77777777777777},{"$f":"IF(BA$11=\"\",0,Calc!BA655)","v":277.77777777777777},{"$f":"IF(BB$11=\"\",0,Calc!BB655)","v":277.77777777777777},{"$f":"IF(BC$11=\"\",0,Calc!BC655)","v":277.77777777777777},{"$f":"IF(BD$11=\"\",0,Calc!BD655)","v":277.77777777777777},{"$f":"IF(BE$11=\"\",0,Calc!BE655)","v":277.77777777777777},{"$f":"IF(BF$11=\"\",0,Calc!BF655)","v":277.77777777777777},{"$f":"IF(BG$11=\"\",0,Calc!BG655)","v":277.77777777777777},{"$f":"IF(BH$11=\"\",0,Calc!BH655)","v":277.77777777777777},{"$f":"IF(BI$11=\"\",0,Calc!BI655)","v":277.77777777777777},{"$f":"IF(BJ$11=\"\",0,Calc!BJ655)","v":277.77777777777777},{"$f":"IF(BK$11=\"\",0,Calc!BK655)","v":277.77777777777777},{"$f":"IF(BL$11=\"\",0,Calc!BL655)","v":277.77777777777777},{"$f":"IF(BM$11=\"\",0,Calc!BM655)","v":277.77777777777777},{"$f":"IF(BN$11=\"\",0,Calc!BN655)","v":277.77777777777777},{"$f":"IF(BO$11=\"\",0,Calc!BO655)","v":277.77777777777777},{"$f":"IF(BP$11=\"\",0,Calc!BP655)","v":277.77777777777777},{"$f":"IF(BQ$11=\"\",0,Calc!BQ655)","v":277.77777777777777},{"$f":"IF(BR$11=\"\",0,Calc!BR655)","v":277.77777777777777},{"$f":"IF(BS$11=\"\",0,Calc!BS655)","v":277.77777777777777},{"$f":"IF(BT$11=\"\",0,Calc!BT655)","v":277.77777777777777},{"$f":"IF(BU$11=\"\",0,Calc!BU655)","v":277.77777777777777},{"$f":"IF(BV$11=\"\",0,Calc!BV655)","v":277.77777777777777},{"$f":"IF(BW$11=\"\",0,Calc!BW655)","v":277.77777777777777},{"$f":"IF(BX$11=\"\",0,Calc!BX655)","v":277.77777777777777},{"$f":"IF(BY$11=\"\",0,Calc!BY655)","v":277.77777777777777},{"$f":"IF(BZ$11=\"\",0,Calc!BZ655)","v":277.77777777777777},{"$f":"IF(CA$11=\"\",0,Calc!CA655)","v":277.77777777777777},{"$f":"IF(CB$11=\"\",0,Calc!CB655)","v":277.77777777777777},{"$f":"IF(CC$11=\"\",0,Calc!CC655)","v":277.77777777777777},{"$f":"IF(CD$11=\"\",0,Calc!CD655)","v":277.77777777777777},{"$f":"IF(CE$11=\"\",0,Calc!CE655)","v":277.77777777777777},{"$f":"IF(CF$11=\"\",0,Calc!CF655)","v":277.77777777777777},{"$f":"IF(CG$11=\"\",0,Calc!CG655)","v":277.77777777777777},{"$f":"IF(CH$11=\"\",0,Calc!CH655)","v":277.77777777777777},{"$f":"IF(CI$11=\"\",0,Calc!CI655)","v":277.77777777777777},{"$f":"IF(CJ$11=\"\",0,Calc!CJ655)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK655)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL655)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM655)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN655)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO655)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP655)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ655)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR655)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS655)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT655)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU655)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Лицензирование"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":500000.00000000006},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA660)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB660)","v":41666.666666666664},{"$f":"IF(AC$11=\"\",0,Calc!AC660)","v":41666.666666666664},{"$f":"IF(AD$11=\"\",0,Calc!AD660)","v":41666.666666666664},{"$f":"IF(AE$11=\"\",0,Calc!AE660)","v":41666.666666666664},{"$f":"IF(AF$11=\"\",0,Calc!AF660)","v":41666.666666666664},{"$f":"IF(AG$11=\"\",0,Calc!AG660)","v":41666.666666666664},{"$f":"IF(AH$11=\"\",0,Calc!AH660)","v":41666.666666666664},{"$f":"IF(AI$11=\"\",0,Calc!AI660)","v":41666.666666666664},{"$f":"IF(AJ$11=\"\",0,Calc!AJ660)","v":41666.666666666664},{"$f":"IF(AK$11=\"\",0,Calc!AK660)","v":41666.666666666664},{"$f":"IF(AL$11=\"\",0,Calc!AL660)","v":41666.666666666664},{"$f":"IF(AM$11=\"\",0,Calc!AM660)","v":41666.666666666664},{"$f":"IF(AN$11=\"\",0,Calc!AN660)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO660)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP660)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ660)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR660)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS660)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT660)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU660)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV660)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW660)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX660)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY660)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ660)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA660)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB660)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC660)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD660)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE660)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF660)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG660)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH660)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI660)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ660)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK660)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL660)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM660)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN660)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO660)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP660)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ660)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR660)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS660)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT660)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU660)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV660)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW660)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX660)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY660)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ660)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA660)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB660)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC660)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD660)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE660)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF660)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG660)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH660)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI660)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ660)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK660)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL660)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM660)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN660)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO660)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP660)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ660)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR660)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS660)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT660)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU660)","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA661)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB661)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC661)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD661)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE661)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF661)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG661)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH661)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI661)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ661)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK661)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL661)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM661)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN661)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO661)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP661)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ661)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR661)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS661)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT661)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU661)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV661)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW661)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX661)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY661)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ661)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA661)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB661)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC661)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD661)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE661)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF661)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG661)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH661)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI661)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ661)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK661)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL661)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM661)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN661)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO661)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP661)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ661)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR661)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS661)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT661)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU661)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV661)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW661)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX661)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY661)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ661)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA661)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB661)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC661)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD661)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE661)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF661)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG661)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH661)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI661)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ661)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK661)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL661)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM661)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN661)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO661)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP661)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ661)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR661)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS661)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT661)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU661)","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":108015000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA666)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB666)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC666)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD666)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE666)","v":44166.666666666664},{"$f":"IF(AF$11=\"\",0,Calc!AF666)","v":185000},{"$f":"IF(AG$11=\"\",0,Calc!AG666)","v":210000},{"$f":"IF(AH$11=\"\",0,Calc!AH666)","v":386666.66666666663},{"$f":"IF(AI$11=\"\",0,Calc!AI666)","v":420000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ666)","v":420000},{"$f":"IF(AK$11=\"\",0,Calc!AK666)","v":640833.33333333326},{"$f":"IF(AL$11=\"\",0,Calc!AL666)","v":682500},{"$f":"IF(AM$11=\"\",0,Calc!AM666)","v":682500},{"$f":"IF(AN$11=\"\",0,Calc!AN666)","v":682500},{"$f":"IF(AO$11=\"\",0,Calc!AO666)","v":947500},{"$f":"IF(AP$11=\"\",0,Calc!AP666)","v":997500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ666)","v":997500},{"$f":"IF(AR$11=\"\",0,Calc!AR666)","v":997500},{"$f":"IF(AS$11=\"\",0,Calc!AS666)","v":831250},{"$f":"IF(AT$11=\"\",0,Calc!AT666)","v":1052083.3333333335},{"$f":"IF(AU$11=\"\",0,Calc!AU666)","v":1093750.0000000002},{"$f":"IF(AV$11=\"\",0,Calc!AV666)","v":1093750.0000000002},{"$f":"IF(AW$11=\"\",0,Calc!AW666)","v":1093750.0000000002},{"$f":"IF(AX$11=\"\",0,Calc!AX666)","v":1093750.0000000002},{"$f":"IF(AY$11=\"\",0,Calc!AY666)","v":1093750.0000000002},{"$f":"IF(AZ$11=\"\",0,Calc!AZ666)","v":1314583.3333333335},{"$f":"IF(BA$11=\"\",0,Calc!BA666)","v":1356250.0000000002},{"$f":"IF(BB$11=\"\",0,Calc!BB666)","v":1356250.0000000002},{"$f":"IF(BC$11=\"\",0,Calc!BC666)","v":1356250.0000000002},{"$f":"IF(BD$11=\"\",0,Calc!BD666)","v":1356250.0000000002},{"$f":"IF(BE$11=\"\",0,Calc!BE666)","v":1356250.0000000002},{"$f":"IF(BF$11=\"\",0,Calc!BF666)","v":1356250.0000000002},{"$f":"IF(BG$11=\"\",0,Calc!BG666)","v":1577083.3333333337},{"$f":"IF(BH$11=\"\",0,Calc!BH666)","v":1618750.0000000002},{"$f":"IF(BI$11=\"\",0,Calc!BI666)","v":1618750.0000000002},{"$f":"IF(BJ$11=\"\",0,Calc!BJ666)","v":1618750.0000000002},{"$f":"IF(BK$11=\"\",0,Calc!BK666)","v":1618750.0000000002},{"$f":"IF(BL$11=\"\",0,Calc!BL666)","v":1618750.0000000002},{"$f":"IF(BM$11=\"\",0,Calc!BM666)","v":1618750.0000000002},{"$f":"IF(BN$11=\"\",0,Calc!BN666)","v":1618750.0000000002},{"$f":"IF(BO$11=\"\",0,Calc!BO666)","v":1839583.3333333335},{"$f":"IF(BP$11=\"\",0,Calc!BP666)","v":1881250.0000000002},{"$f":"IF(BQ$11=\"\",0,Calc!BQ666)","v":1881250.0000000002},{"$f":"IF(BR$11=\"\",0,Calc!BR666)","v":1881250.0000000002},{"$f":"IF(BS$11=\"\",0,Calc!BS666)","v":1881250.0000000002},{"$f":"IF(BT$11=\"\",0,Calc!BT666)","v":1881250.0000000002},{"$f":"IF(BU$11=\"\",0,Calc!BU666)","v":1881250.0000000002},{"$f":"IF(BV$11=\"\",0,Calc!BV666)","v":1881250.0000000002},{"$f":"IF(BW$11=\"\",0,Calc!BW666)","v":1881250.0000000002},{"$f":"IF(BX$11=\"\",0,Calc!BX666)","v":2102083.3333333335},{"$f":"IF(BY$11=\"\",0,Calc!BY666)","v":2143750},{"$f":"IF(BZ$11=\"\",0,Calc!BZ666)","v":2143750},{"$f":"IF(CA$11=\"\",0,Calc!CA666)","v":2143750},{"$f":"IF(CB$11=\"\",0,Calc!CB666)","v":2143750},{"$f":"IF(CC$11=\"\",0,Calc!CC666)","v":2143750},{"$f":"IF(CD$11=\"\",0,Calc!CD666)","v":2143750},{"$f":"IF(CE$11=\"\",0,Calc!CE666)","v":2143750},{"$f":"IF(CF$11=\"\",0,Calc!CF666)","v":2143750},{"$f":"IF(CG$11=\"\",0,Calc!CG666)","v":2143750},{"$f":"IF(CH$11=\"\",0,Calc!CH666)","v":2364583.3333333335},{"$f":"IF(CI$11=\"\",0,Calc!CI666)","v":2406250},{"$f":"IF(CJ$11=\"\",0,Calc!CJ666)","v":2406250},{"$f":"IF(CK$11=\"\",0,Calc!CK666)","v":2406250},{"$f":"IF(CL$11=\"\",0,Calc!CL666)","v":2406250},{"$f":"IF(CM$11=\"\",0,Calc!CM666)","v":2406250},{"$f":"IF(CN$11=\"\",0,Calc!CN666)","v":2406250},{"$f":"IF(CO$11=\"\",0,Calc!CO666)","v":2406250},{"$f":"IF(CP$11=\"\",0,Calc!CP666)","v":2406250},{"$f":"IF(CQ$11=\"\",0,Calc!CQ666)","v":2406250},{"$f":"IF(CR$11=\"\",0,Calc!CR666)","v":2406250},{"$f":"IF(CS$11=\"\",0,Calc!CS666)","v":2627083.3333333335},{"$f":"IF(CT$11=\"\",0,Calc!CT666)","v":2668750},{"$f":"IF(CU$11=\"\",0,Calc!CU666)","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Амортизация"},{"$f":"I127","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Торговое оборудование"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":20660000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA670)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB670)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC670)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD670)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE670)","v":10000},{"$f":"IF(AF$11=\"\",0,Calc!AF670)","v":40000},{"$f":"IF(AG$11=\"\",0,Calc!AG670)","v":40000},{"$f":"IF(AH$11=\"\",0,Calc!AH670)","v":80000},{"$f":"IF(AI$11=\"\",0,Calc!AI670)","v":80000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ670)","v":80000},{"$f":"IF(AK$11=\"\",0,Calc!AK670)","v":130000},{"$f":"IF(AL$11=\"\",0,Calc!AL670)","v":130000},{"$f":"IF(AM$11=\"\",0,Calc!AM670)","v":130000},{"$f":"IF(AN$11=\"\",0,Calc!AN670)","v":130000},{"$f":"IF(AO$11=\"\",0,Calc!AO670)","v":190000},{"$f":"IF(AP$11=\"\",0,Calc!AP670)","v":190000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ670)","v":190000},{"$f":"IF(AR$11=\"\",0,Calc!AR670)","v":190000},{"$f":"IF(AS$11=\"\",0,Calc!AS670)","v":158333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT670)","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU670)","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV670)","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW670)","v":208333.33333333334},{"$f":"IF(AX$11=\"\",0,Calc!AX670)","v":208333.33333333334},{"$f":"IF(AY$11=\"\",0,Calc!AY670)","v":208333.33333333334},{"$f":"IF(AZ$11=\"\",0,Calc!AZ670)","v":258333.33333333334},{"$f":"IF(BA$11=\"\",0,Calc!BA670)","v":258333.33333333334},{"$f":"IF(BB$11=\"\",0,Calc!BB670)","v":258333.33333333334},{"$f":"IF(BC$11=\"\",0,Calc!BC670)","v":258333.33333333334},{"$f":"IF(BD$11=\"\",0,Calc!BD670)","v":258333.33333333334},{"$f":"IF(BE$11=\"\",0,Calc!BE670)","v":258333.33333333334},{"$f":"IF(BF$11=\"\",0,Calc!BF670)","v":258333.33333333334},{"$f":"IF(BG$11=\"\",0,Calc!BG670)","v":308333.33333333337},{"$f":"IF(BH$11=\"\",0,Calc!BH670)","v":308333.33333333337},{"$f":"IF(BI$11=\"\",0,Calc!BI670)","v":308333.33333333337},{"$f":"IF(BJ$11=\"\",0,Calc!BJ670)","v":308333.33333333337},{"$f":"IF(BK$11=\"\",0,Calc!BK670)","v":308333.33333333337},{"$f":"IF(BL$11=\"\",0,Calc!BL670)","v":308333.33333333337},{"$f":"IF(BM$11=\"\",0,Calc!BM670)","v":308333.33333333337},{"$f":"IF(BN$11=\"\",0,Calc!BN670)","v":308333.33333333337},{"$f":"IF(BO$11=\"\",0,Calc!BO670)","v":358333.33333333337},{"$f":"IF(BP$11=\"\",0,Calc!BP670)","v":358333.33333333337},{"$f":"IF(BQ$11=\"\",0,Calc!BQ670)","v":358333.33333333337},{"$f":"IF(BR$11=\"\",0,Calc!BR670)","v":358333.33333333337},{"$f":"IF(BS$11=\"\",0,Calc!BS670)","v":358333.33333333337},{"$f":"IF(BT$11=\"\",0,Calc!BT670)","v":358333.33333333337},{"$f":"IF(BU$11=\"\",0,Calc!BU670)","v":358333.33333333337},{"$f":"IF(BV$11=\"\",0,Calc!BV670)","v":358333.33333333337},{"$f":"IF(BW$11=\"\",0,Calc!BW670)","v":358333.33333333337},{"$f":"IF(BX$11=\"\",0,Calc!BX670)","v":408333.33333333337},{"$f":"IF(BY$11=\"\",0,Calc!BY670)","v":408333.33333333337},{"$f":"IF(BZ$11=\"\",0,Calc!BZ670)","v":408333.33333333337},{"$f":"IF(CA$11=\"\",0,Calc!CA670)","v":408333.33333333337},{"$f":"IF(CB$11=\"\",0,Calc!CB670)","v":408333.33333333337},{"$f":"IF(CC$11=\"\",0,Calc!CC670)","v":408333.33333333337},{"$f":"IF(CD$11=\"\",0,Calc!CD670)","v":408333.33333333337},{"$f":"IF(CE$11=\"\",0,Calc!CE670)","v":408333.33333333337},{"$f":"IF(CF$11=\"\",0,Calc!CF670)","v":408333.33333333337},{"$f":"IF(CG$11=\"\",0,Calc!CG670)","v":408333.33333333337},{"$f":"IF(CH$11=\"\",0,Calc!CH670)","v":458333.33333333337},{"$f":"IF(CI$11=\"\",0,Calc!CI670)","v":458333.33333333337},{"$f":"IF(CJ$11=\"\",0,Calc!CJ670)","v":458333.33333333337},{"$f":"IF(CK$11=\"\",0,Calc!CK670)","v":458333.33333333337},{"$f":"IF(CL$11=\"\",0,Calc!CL670)","v":458333.33333333337},{"$f":"IF(CM$11=\"\",0,Calc!CM670)","v":458333.33333333337},{"$f":"IF(CN$11=\"\",0,Calc!CN670)","v":458333.33333333337},{"$f":"IF(CO$11=\"\",0,Calc!CO670)","v":458333.33333333337},{"$f":"IF(CP$11=\"\",0,Calc!CP670)","v":458333.33333333337},{"$f":"IF(CQ$11=\"\",0,Calc!CQ670)","v":458333.33333333337},{"$f":"IF(CR$11=\"\",0,Calc!CR670)","v":458333.33333333337},{"$f":"IF(CS$11=\"\",0,Calc!CS670)","v":508333.33333333337},{"$f":"IF(CT$11=\"\",0,Calc!CT670)","v":508333.33333333337},{"$f":"IF(CU$11=\"\",0,Calc!CU670)","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"Переменные капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA675)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB675)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC675)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD675)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE675)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF675)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG675)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH675)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI675)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ675)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK675)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL675)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM675)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN675)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO675)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP675)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ675)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR675)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS675)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT675)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU675)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV675)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW675)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX675)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY675)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ675)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA675)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB675)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC675)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD675)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE675)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF675)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG675)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH675)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI675)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ675)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK675)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL675)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM675)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN675)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO675)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP675)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ675)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR675)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS675)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT675)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU675)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV675)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW675)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX675)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY675)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ675)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA675)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB675)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC675)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD675)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE675)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF675)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG675)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH675)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI675)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ675)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK675)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL675)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM675)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN675)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO675)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP675)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ675)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR675)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS675)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT675)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU675)","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"Переменные капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CV136,$Z$2:$CV$2,Periods!$Q$18),SUM($Z136:$CV136))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA676)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB676)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC676)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD676)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE676)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF676)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG676)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH676)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI676)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ676)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK676)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL676)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM676)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN676)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO676)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP676)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ676)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR676)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS676)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT676)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU676)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV676)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW676)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX676)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY676)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ676)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA676)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB676)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC676)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD676)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE676)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF676)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG676)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH676)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI676)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ676)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK676)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL676)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM676)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN676)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO676)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP676)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ676)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR676)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS676)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT676)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU676)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV676)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW676)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX676)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY676)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ676)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA676)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB676)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC676)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD676)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE676)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF676)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG676)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH676)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI676)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ676)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK676)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL676)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM676)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN676)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO676)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP676)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ676)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR676)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS676)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT676)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU676)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":1315662.9867233937},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA681)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB681)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC681)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD681)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE681)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF681)","v":41.390728476821195},{"$f":"IF(AG$11=\"\",0,Calc!AG681)","v":158.93579289967295},{"$f":"IF(AH$11=\"\",0,Calc!AH681)","v":241.71724985331537},{"$f":"IF(AI$11=\"\",0,Calc!AI681)","v":640.70940123715036},{"$f":"IF(AJ$11=\"\",0,Calc!AJ681)","v":723.49085819079278},{"$f":"IF(AK$11=\"\",0,Calc!AK681)","v":1286.3850321127593},{"$f":"IF(AL$11=\"\",0,Calc!AL681)","v":1569.4930104428959},{"$f":"IF(AM$11=\"\",0,Calc!AM681)","v":2132.3871843648622},{"$f":"IF(AN$11=\"\",0,Calc!AN681)","v":2620.7879137099512},{"$f":"IF(AO$11=\"\",0,Calc!AO681)","v":3183.6820876319175},{"$f":"IF(AP$11=\"\",0,Calc!AP681)","v":3913.8000668303216},{"$f":"IF(AQ$11=\"\",0,Calc!AQ681)","v":4476.6942407522874},{"$f":"IF(AR$11=\"\",0,Calc!AR681)","v":5453.4956994424665},{"$f":"IF(AS$11=\"\",0,Calc!AS681)","v":5013.658227803694},{"$f":"IF(AT$11=\"\",0,Calc!AT681)","v":5827.6594433788432},{"$f":"IF(AU$11=\"\",0,Calc!AU681)","v":6498.1689631915779},{"$f":"IF(AV$11=\"\",0,Calc!AV681)","v":7312.1701787667271},{"$f":"IF(AW$11=\"\",0,Calc!AW681)","v":8188.2492648226062},{"$f":"IF(AX$11=\"\",0,Calc!AX681)","v":9002.2504803977554},{"$f":"IF(AY$11=\"\",0,Calc!AY681)","v":9878.3295664536345},{"$f":"IF(AZ$11=\"\",0,Calc!AZ681)","v":10692.330782028783},{"$f":"IF(BA$11=\"\",0,Calc!BA681)","v":11769.840909629091},{"$f":"IF(BB$11=\"\",0,Calc!BB681)","v":12514.857577742872},{"$f":"IF(BC$11=\"\",0,Calc!BC681)","v":13659.968176663588},{"$f":"IF(BD$11=\"\",0,Calc!BD681)","v":14404.984844777367},{"$f":"IF(BE$11=\"\",0,Calc!BE681)","v":15314.17212842297},{"$f":"IF(BF$11=\"\",0,Calc!BF681)","v":16059.188796536753},{"$f":"IF(BG$11=\"\",0,Calc!BG681)","v":16906.298209701625},{"$f":"IF(BH$11=\"\",0,Calc!BH681)","v":17576.807729514359},{"$f":"IF(BI$11=\"\",0,Calc!BI681)","v":18390.808945089506},{"$f":"IF(BJ$11=\"\",0,Calc!BJ681)","v":19237.918358254374},{"$f":"IF(BK$11=\"\",0,Calc!BK681)","v":20051.919573829524},{"$f":"IF(BL$11=\"\",0,Calc!BL681)","v":20520.998052097832},{"$f":"IF(BM$11=\"\",0,Calc!BM681)","v":21334.999267672982},{"$f":"IF(BN$11=\"\",0,Calc!BN681)","v":21775.10807305028},{"$f":"IF(BO$11=\"\",0,Calc!BO681)","v":22589.109288625426},{"$f":"IF(BP$11=\"\",0,Calc!BP681)","v":23197.54093795743},{"$f":"IF(BQ$11=\"\",0,Calc!BQ681)","v":23666.619416225734},{"$f":"IF(BR$11=\"\",0,Calc!BR681)","v":24480.620631800881},{"$f":"IF(BS$11=\"\",0,Calc!BS681)","v":24920.729437178179},{"$f":"IF(BT$11=\"\",0,Calc!BT681)","v":25734.730652753333},{"$f":"IF(BU$11=\"\",0,Calc!BU681)","v":26141.731260540906},{"$f":"IF(BV$11=\"\",0,Calc!BV681)","v":26955.732476116056},{"$f":"IF(BW$11=\"\",0,Calc!BW681)","v":27017.810346596787},{"$f":"IF(BX$11=\"\",0,Calc!BX681)","v":27831.811562171933},{"$f":"IF(BY$11=\"\",0,Calc!BY681)","v":28066.350801306085},{"$f":"IF(BZ$11=\"\",0,Calc!BZ681)","v":28880.352016881232},{"$f":"IF(CA$11=\"\",0,Calc!CA681)","v":29287.352624668809},{"$f":"IF(CB$11=\"\",0,Calc!CB681)","v":30101.353840243963},{"$f":"IF(CC$11=\"\",0,Calc!CC681)","v":30508.354448031532},{"$f":"IF(CD$11=\"\",0,Calc!CD681)","v":30977.43292629984},{"$f":"IF(CE$11=\"\",0,Calc!CE681)","v":31384.433534087417},{"$f":"IF(CF$11=\"\",0,Calc!CF681)","v":31824.542339464711},{"$f":"IF(CG$11=\"\",0,Calc!CG681)","v":32231.542947252281},{"$f":"IF(CH$11=\"\",0,Calc!CH681)","v":32638.543555039858},{"$f":"IF(CI$11=\"\",0,Calc!CI681)","v":33246.975204371862},{"$f":"IF(CJ$11=\"\",0,Calc!CJ681)","v":33653.975812159435},{"$f":"IF(CK$11=\"\",0,Calc!CK681)","v":34467.977027734589},{"$f":"IF(CL$11=\"\",0,Calc!CL681)","v":34530.054898215312},{"$f":"IF(CM$11=\"\",0,Calc!CM681)","v":35344.056113790459},{"$f":"IF(CN$11=\"\",0,Calc!CN681)","v":35377.164311380184},{"$f":"IF(CO$11=\"\",0,Calc!CO681)","v":36191.16552695533},{"$f":"IF(CP$11=\"\",0,Calc!CP681)","v":36191.16552695533},{"$f":"IF(CQ$11=\"\",0,Calc!CQ681)","v":37005.166742530484},{"$f":"IF(CR$11=\"\",0,Calc!CR681)","v":37005.166742530484},{"$f":"IF(CS$11=\"\",0,Calc!CS681)","v":37819.167958105638},{"$f":"IF(CT$11=\"\",0,Calc!CT681)","v":38020.598999650065},{"$f":"IF(CU$11=\"\",0,Calc!CU681)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CV146,$Z$2:$CV$2,Periods!$Q$18),SUM($Z146:$CV146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA719)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB719)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC719)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD719)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE719)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF719)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG719)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH719)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI719)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ719)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK719)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL719)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM719)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN719)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO719)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP719)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ719)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR719)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS719)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT719)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU719)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV719)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW719)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX719)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY719)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ719)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA719)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB719)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC719)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD719)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE719)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF719)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG719)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH719)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI719)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ719)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK719)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL719)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM719)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN719)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO719)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP719)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ719)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR719)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS719)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT719)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU719)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV719)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW719)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX719)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY719)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ719)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA719)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB719)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC719)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD719)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE719)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF719)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG719)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH719)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI719)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ719)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK719)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL719)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM719)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN719)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO719)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP719)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ719)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR719)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS719)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT719)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU719)","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":507324690.26824075},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA741)","v":-2366050},{"$f":"IF(AB$11=\"\",0,Calc!AB741)","v":-1507633.3333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC741)","v":-1877683.3333333333},{"$f":"IF(AD$11=\"\",0,Calc!AD741)","v":-1850341.6666666667},{"$f":"IF(AE$11=\"\",0,Calc!AE741)","v":-2106856.25},{"$f":"IF(AF$11=\"\",0,Calc!AF741)","v":-2134299.5524093448},{"$f":"IF(AG$11=\"\",0,Calc!AG741)","v":-2200862.6440423662},{"$f":"IF(AH$11=\"\",0,Calc!AH741)","v":-2494059.3084969339},{"$f":"IF(AI$11=\"\",0,Calc!AI741)","v":-2340644.6147874766},{"$f":"IF(AJ$11=\"\",0,Calc!AJ741)","v":-2208294.4806621741},{"$f":"IF(AK$11=\"\",0,Calc!AK741)","v":-2218212.5070277858},{"$f":"IF(AL$11=\"\",0,Calc!AL741)","v":-2344781.8110547466},{"$f":"IF(AM$11=\"\",0,Calc!AM741)","v":-1915703.2566811396},{"$f":"IF(AN$11=\"\",0,Calc!AN741)","v":-1522135.0852640201},{"$f":"IF(AO$11=\"\",0,Calc!AO741)","v":-1226276.2899190011},{"$f":"IF(AP$11=\"\",0,Calc!AP741)","v":-901884.69313392974},{"$f":"IF(AQ$11=\"\",0,Calc!AQ741)","v":-1103082.6984677948},{"$f":"IF(AR$11=\"\",0,Calc!AR741)","v":-735757.94325316604},{"$f":"IF(AS$11=\"\",0,Calc!AS741)","v":-685113.71097847167},{"$f":"IF(AT$11=\"\",0,Calc!AT741)","v":-1202050.7278676024},{"$f":"IF(AU$11=\"\",0,Calc!AU741)","v":-81514.004879044369},{"$f":"IF(AV$11=\"\",0,Calc!AV741)","v":1185999.2464542026},{"$f":"IF(AW$11=\"\",0,Calc!AW741)","v":945759.6018660171},{"$f":"IF(AX$11=\"\",0,Calc!AX741)","v":1227828.8466966003},{"$f":"IF(AY$11=\"\",0,Calc!AY741)","v":2172104.5902854633},{"$f":"IF(AZ$11=\"\",0,Calc!AZ741)","v":3071258.1580921039},{"$f":"IF(BA$11=\"\",0,Calc!BA741)","v":3803592.9739085492},{"$f":"IF(BB$11=\"\",0,Calc!BB741)","v":4168158.0531654283},{"$f":"IF(BC$11=\"\",0,Calc!BC741)","v":3309950.0181499012},{"$f":"IF(BD$11=\"\",0,Calc!BD741)","v":3233126.4635973889},{"$f":"IF(BE$11=\"\",0,Calc!BE741)","v":3749750.7620891053},{"$f":"IF(BF$11=\"\",0,Calc!BF741)","v":1650691.546083793},{"$f":"IF(BG$11=\"\",0,Calc!BG741)","v":4855799.1756870281},{"$f":"IF(BH$11=\"\",0,Calc!BH741)","v":7458882.1533078291},{"$f":"IF(BI$11=\"\",0,Calc!BI741)","v":6467404.6655276809},{"$f":"IF(BJ$11=\"\",0,Calc!BJ741)","v":6642331.3255813345},{"$f":"IF(BK$11=\"\",0,Calc!BK741)","v":8394471.7582998239},{"$f":"IF(BL$11=\"\",0,Calc!BL741)","v":9591040.3165932819},{"$f":"IF(BM$11=\"\",0,Calc!BM741)","v":10611838.638892721},{"$f":"IF(BN$11=\"\",0,Calc!BN741)","v":10278352.585694201},{"$f":"IF(BO$11=\"\",0,Calc!BO741)","v":7858007.0731686167},{"$f":"IF(BP$11=\"\",0,Calc!BP741)","v":7981507.7881964557},{"$f":"IF(BQ$11=\"\",0,Calc!BQ741)","v":8030832.778550256},{"$f":"IF(BR$11=\"\",0,Calc!BR741)","v":4189807.0174358487},{"$f":"IF(BS$11=\"\",0,Calc!BS741)","v":9540252.7478995658},{"$f":"IF(BT$11=\"\",0,Calc!BT741)","v":13105296.674117062},{"$f":"IF(BU$11=\"\",0,Calc!BU741)","v":10981036.415008947},{"$f":"IF(BV$11=\"\",0,Calc!BV741)","v":11070398.247023735},{"$f":"IF(BW$11=\"\",0,Calc!BW741)","v":13436012.786583226},{"$f":"IF(BX$11=\"\",0,Calc!BX741)","v":14924702.047931183},{"$f":"IF(BY$11=\"\",0,Calc!BY741)","v":16077681.831388187},{"$f":"IF(BZ$11=\"\",0,Calc!BZ741)","v":15295672.689026039},{"$f":"IF(CA$11=\"\",0,Calc!CA741)","v":11947584.087266084},{"$f":"IF(CB$11=\"\",0,Calc!CB741)","v":12051246.781314276},{"$f":"IF(CC$11=\"\",0,Calc!CC741)","v":11940585.738454178},{"$f":"IF(CD$11=\"\",0,Calc!CD741)","v":6576637.6544321179},{"$f":"IF(CE$11=\"\",0,Calc!CE741)","v":13456974.300702095},{"$f":"IF(CF$11=\"\",0,Calc!CF741)","v":17965884.313040964},{"$f":"IF(CG$11=\"\",0,Calc!CG741)","v":15164619.45864157},{"$f":"IF(CH$11=\"\",0,Calc!CH741)","v":14817290.755551662},{"$f":"IF(CI$11=\"\",0,Calc!CI741)","v":17937271.748735052},{"$f":"IF(CJ$11=\"\",0,Calc!CJ741)","v":20040646.693368644},{"$f":"IF(CK$11=\"\",0,Calc!CK741)","v":21310697.076776415},{"$f":"IF(CL$11=\"\",0,Calc!CL741)","v":20279178.209117085},{"$f":"IF(CM$11=\"\",0,Calc!CM741)","v":15685014.010512341},{"$f":"IF(CN$11=\"\",0,Calc!CN741)","v":16080749.518953472},{"$f":"IF(CO$11=\"\",0,Calc!CO741)","v":15484345.827431783},{"$f":"IF(CP$11=\"\",0,Calc!CP741)","v":8625046.1596283987},{"$f":"IF(CQ$11=\"\",0,Calc!CQ741)","v":17430152.678582452},{"$f":"IF(CR$11=\"\",0,Calc!CR741)","v":22601684.156632207},{"$f":"IF(CS$11=\"\",0,Calc!CS741)","v":18965577.715000011},{"$f":"IF(CT$11=\"\",0,Calc!CT741)","v":18677192.320056736},{"$f":"IF(CU$11=\"\",0,Calc!CU741)","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":462901689.79159039},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA773)","v":-2366050},{"$f":"IF(AB$11=\"\",0,Calc!AB773)","v":-1507633.3333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC773)","v":-1877683.3333333333},{"$f":"IF(AD$11=\"\",0,Calc!AD773)","v":-1850341.6666666667},{"$f":"IF(AE$11=\"\",0,Calc!AE773)","v":-2106856.25},{"$f":"IF(AF$11=\"\",0,Calc!AF773)","v":-2200966.2190760113},{"$f":"IF(AG$11=\"\",0,Calc!AG773)","v":-2334195.9773756997},{"$f":"IF(AH$11=\"\",0,Calc!AH773)","v":-2894059.3084969339},{"$f":"IF(AI$11=\"\",0,Calc!AI773)","v":-2740644.6147874766},{"$f":"IF(AJ$11=\"\",0,Calc!AJ773)","v":-2608294.4806621741},{"$f":"IF(AK$11=\"\",0,Calc!AK773)","v":-3084879.1736944523},{"$f":"IF(AL$11=\"\",0,Calc!AL773)","v":-3195399.0950053642},{"$f":"IF(AM$11=\"\",0,Calc!AM773)","v":-2750271.1579157072},{"$f":"IF(AN$11=\"\",0,Calc!AN773)","v":-2340653.6037825388},{"$f":"IF(AO$11=\"\",0,Calc!AO773)","v":-2028745.4257214703},{"$f":"IF(AP$11=\"\",0,Calc!AP773)","v":-1688304.4462203495},{"$f":"IF(AQ$11=\"\",0,Calc!AQ773)","v":-1873453.0688381651},{"$f":"IF(AR$11=\"\",0,Calc!AR773)","v":-1756745.5975741539},{"$f":"IF(AS$11=\"\",0,Calc!AS773)","v":-1684378.2237181617},{"$f":"IF(AT$11=\"\",0,Calc!AT773)","v":-2190518.7067717584},{"$f":"IF(AU$11=\"\",0,Calc!AU773)","v":-1054942.435753217},{"$f":"IF(AV$11=\"\",0,Calc!AV773)","v":217683.92062070407},{"$f":"IF(AW$11=\"\",0,Calc!AW773)","v":-44394.503006974235},{"$f":"IF(AX$11=\"\",0,Calc!AX773)","v":96336.712939418852},{"$f":"IF(AY$11=\"\",0,Calc!AY773)","v":923762.1363288071},{"$f":"IF(AZ$11=\"\",0,Calc!AZ773)","v":1844638.8457167447},{"$f":"IF(BA$11=\"\",0,Calc!BA773)","v":2610147.5385531187},{"$f":"IF(BB$11=\"\",0,Calc!BB773)","v":3017740.9794002045},{"$f":"IF(BC$11=\"\",0,Calc!BC773)","v":2175833.8942781743},{"$f":"IF(BD$11=\"\",0,Calc!BD773)","v":2120733.4813069589},{"$f":"IF(BE$11=\"\",0,Calc!BE773)","v":2493259.7415226288},{"$f":"IF(BF$11=\"\",0,Calc!BF773)","v":294311.93746713176},{"$f":"IF(BG$11=\"\",0,Calc!BG773)","v":3521142.7086516656},{"$f":"IF(BH$11=\"\",0,Calc!BH773)","v":6196407.1789760776},{"$f":"IF(BI$11=\"\",0,Calc!BI773)","v":5260744.3302997239},{"$f":"IF(BJ$11=\"\",0,Calc!BJ773)","v":5463962.8683051355},{"$f":"IF(BK$11=\"\",0,Calc!BK773)","v":7280391.4144871943},{"$f":"IF(BL$11=\"\",0,Calc!BL773)","v":8565119.0047032833},{"$f":"IF(BM$11=\"\",0,Calc!BM773)","v":9633367.8062953837},{"$f":"IF(BN$11=\"\",0,Calc!BN773)","v":9228127.3755764663},{"$f":"IF(BO$11=\"\",0,Calc!BO773)","v":6815206.7601951957},{"$f":"IF(BP$11=\"\",0,Calc!BP773)","v":6960430.6168043353},{"$f":"IF(BQ$11=\"\",0,Calc!BQ773)","v":7042521.9095295966},{"$f":"IF(BR$11=\"\",0,Calc!BR773)","v":3223219.2899964862},{"$f":"IF(BS$11=\"\",0,Calc!BS773)","v":8600960.6590002887},{"$f":"IF(BT$11=\"\",0,Calc!BT773)","v":12324358.570490088},{"$f":"IF(BU$11=\"\",0,Calc!BU773)","v":10319715.892952625},{"$f":"IF(BV$11=\"\",0,Calc!BV773)","v":10378662.087009024},{"$f":"IF(BW$11=\"\",0,Calc!BW773)","v":12723457.122568067},{"$f":"IF(BX$11=\"\",0,Calc!BX773)","v":14233869.525497321},{"$f":"IF(BY$11=\"\",0,Calc!BY773)","v":15488675.463090982},{"$f":"IF(BZ$11=\"\",0,Calc!BZ773)","v":14845507.132189725},{"$f":"IF(CA$11=\"\",0,Calc!CA773)","v":11601456.660310347},{"$f":"IF(CB$11=\"\",0,Calc!CB773)","v":11734571.299615692},{"$f":"IF(CC$11=\"\",0,Calc!CC773)","v":11723354.322641201},{"$f":"IF(CD$11=\"\",0,Calc!CD773)","v":6381129.3802004382},{"$f":"IF(CE$11=\"\",0,Calc!CE773)","v":13283189.168051716},{"$f":"IF(CF$11=\"\",0,Calc!CF773)","v":17813822.321971882},{"$f":"IF(CG$11=\"\",0,Calc!CG773)","v":15034280.609153785},{"$f":"IF(CH$11=\"\",0,Calc!CH773)","v":14708675.047645174},{"$f":"IF(CI$11=\"\",0,Calc!CI773)","v":17850379.18240986},{"$f":"IF(CJ$11=\"\",0,Calc!CJ773)","v":19975477.268624749},{"$f":"IF(CK$11=\"\",0,Calc!CK773)","v":21267250.793613821},{"$f":"IF(CL$11=\"\",0,Calc!CL773)","v":20257455.067535788},{"$f":"IF(CM$11=\"\",0,Calc!CM773)","v":15685014.010512341},{"$f":"IF(CN$11=\"\",0,Calc!CN773)","v":16080749.518953472},{"$f":"IF(CO$11=\"\",0,Calc!CO773)","v":15484345.827431783},{"$f":"IF(CP$11=\"\",0,Calc!CP773)","v":8625046.1596283987},{"$f":"IF(CQ$11=\"\",0,Calc!CQ773)","v":17430152.678582452},{"$f":"IF(CR$11=\"\",0,Calc!CR773)","v":22601684.156632207},{"$f":"IF(CS$11=\"\",0,Calc!CS773)","v":18965577.715000011},{"$f":"IF(CT$11=\"\",0,Calc!CT773)","v":18677192.320056736},{"$f":"IF(CU$11=\"\",0,Calc!CU773)","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":167},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CV167,$Z$2:$CV$2,Periods!$Q$18),SUM($Z167:$CV167))","v":1536343898.0476811},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA75)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB75)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC75)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD75)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE75)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF75)","v":16969.68},{"$f":"IF(AG$11=\"\",0,Calc!AG75)","v":51998.034228000011},{"$f":"IF(AH$11=\"\",0,Calc!AH75)","v":105456.84738119999},{"$f":"IF(AI$11=\"\",0,Calc!AI75)","v":484463.71925279993},{"$f":"IF(AJ$11=\"\",0,Calc!AJ75)","v":499910.73511680012},{"$f":"IF(AK$11=\"\",0,Calc!AK75)","v":878298.33508200001},{"$f":"IF(AL$11=\"\",0,Calc!AL75)","v":1233178.2964367999},{"$f":"IF(AM$11=\"\",0,Calc!AM75)","v":1948835.3755399201},{"$f":"IF(AN$11=\"\",0,Calc!AN75)","v":2462425.3902124795},{"$f":"IF(AO$11=\"\",0,Calc!AO75)","v":3193069.8211473604},{"$f":"IF(AP$11=\"\",0,Calc!AP75)","v":3451577.47250904},{"$f":"IF(AQ$11=\"\",0,Calc!AQ75)","v":3253571.8827884998},{"$f":"IF(AR$11=\"\",0,Calc!AR75)","v":5568712.4467421994},{"$f":"IF(AS$11=\"\",0,Calc!AS75)","v":3136715.1291085347},{"$f":"IF(AT$11=\"\",0,Calc!AT75)","v":5086027.6247445028},{"$f":"IF(AU$11=\"\",0,Calc!AU75)","v":8147241.4345037658},{"$f":"IF(AV$11=\"\",0,Calc!AV75)","v":8142993.507299616},{"$f":"IF(AW$11=\"\",0,Calc!AW75)","v":8130126.7692891797},{"$f":"IF(AX$11=\"\",0,Calc!AX75)","v":9989789.3878583796},{"$f":"IF(AY$11=\"\",0,Calc!AY75)","v":11859820.106481895},{"$f":"IF(AZ$11=\"\",0,Calc!AZ75)","v":13415377.493295401},{"$f":"IF(BA$11=\"\",0,Calc!BA75)","v":14780507.217457512},{"$f":"IF(BB$11=\"\",0,Calc!BB75)","v":14106476.984025223},{"$f":"IF(BC$11=\"\",0,Calc!BC75)","v":12009055.14128896},{"$f":"IF(BD$11=\"\",0,Calc!BD75)","v":18135496.684159752},{"$f":"IF(BE$11=\"\",0,Calc!BE75)","v":9789097.3561419677},{"$f":"IF(BF$11=\"\",0,Calc!BF75)","v":14506823.8249148},{"$f":"IF(BG$11=\"\",0,Calc!BG75)","v":21801575.846479267},{"$f":"IF(BH$11=\"\",0,Calc!BH75)","v":20409910.626614772},{"$f":"IF(BI$11=\"\",0,Calc!BI75)","v":18906758.754751582},{"$f":"IF(BJ$11=\"\",0,Calc!BJ75)","v":22287895.690807752},{"$f":"IF(BK$11=\"\",0,Calc!BK75)","v":24968937.065788474},{"$f":"IF(BL$11=\"\",0,Calc!BL75)","v":26979724.650108814},{"$f":"IF(BM$11=\"\",0,Calc!BM75)","v":27950333.708835527},{"$f":"IF(BN$11=\"\",0,Calc!BN75)","v":25720246.843553226},{"$f":"IF(BO$11=\"\",0,Calc!BO75)","v":20658120.747222036},{"$f":"IF(BP$11=\"\",0,Calc!BP75)","v":30418883.285605986},{"$f":"IF(BQ$11=\"\",0,Calc!BQ75)","v":15702625.472473046},{"$f":"IF(BR$11=\"\",0,Calc!BR75)","v":22974655.783733238},{"$f":"IF(BS$11=\"\",0,Calc!BS75)","v":33444575.145714868},{"$f":"IF(BT$11=\"\",0,Calc!BT75)","v":30944306.527885839},{"$f":"IF(BU$11=\"\",0,Calc!BU75)","v":27899127.08616031},{"$f":"IF(BV$11=\"\",0,Calc!BV75)","v":32375367.010325521},{"$f":"IF(BW$11=\"\",0,Calc!BW75)","v":35121446.262715757},{"$f":"IF(BX$11=\"\",0,Calc!BX75)","v":37999152.89183259},{"$f":"IF(BY$11=\"\",0,Calc!BY75)","v":38342618.659385704},{"$f":"IF(BZ$11=\"\",0,Calc!BZ75)","v":35473771.647994399},{"$f":"IF(CA$11=\"\",0,Calc!CA75)","v":27895749.109062523},{"$f":"IF(CB$11=\"\",0,Calc!CB75)","v":41132987.691433653},{"$f":"IF(CC$11=\"\",0,Calc!CC75)","v":21005791.918632619},{"$f":"IF(CD$11=\"\",0,Calc!CD75)","v":30324840.315951612},{"$f":"IF(CE$11=\"\",0,Calc!CE75)","v":43854753.972548693},{"$f":"IF(CF$11=\"\",0,Calc!CF75)","v":39968599.768775955},{"$f":"IF(CG$11=\"\",0,Calc!CG75)","v":35942588.417790711},{"$f":"IF(CH$11=\"\",0,Calc!CH75)","v":41010848.842321344},{"$f":"IF(CI$11=\"\",0,Calc!CI75)","v":44991860.321559466},{"$f":"IF(CJ$11=\"\",0,Calc!CJ75)","v":47886142.981436461},{"$f":"IF(CK$11=\"\",0,Calc!CK75)","v":48946781.6366667},{"$f":"IF(CL$11=\"\",0,Calc!CL75)","v":44250227.093546003},{"$f":"IF(CM$11=\"\",0,Calc!CM75)","v":35115717.300010264},{"$f":"IF(CN$11=\"\",0,Calc!CN75)","v":50588235.21701169},{"$f":"IF(CO$11=\"\",0,Calc!CO75)","v":26042013.362649992},{"$f":"IF(CP$11=\"\",0,Calc!CP75)","v":36925168.694809638},{"$f":"IF(CQ$11=\"\",0,Calc!CQ75)","v":53873184.418032408},{"$f":"IF(CR$11=\"\",0,Calc!CR75)","v":48318524.18926388},{"$f":"IF(CS$11=\"\",0,Calc!CS75)","v":43835829.569522917},{"$f":"IF(CT$11=\"\",0,Calc!CT75)","v":49670002.821659319},{"$f":"IF(CU$11=\"\",0,Calc!CU75)","v":0}]
[{"$f":"ROW()","v":172},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CV172,$Z$2:$CV$2,Periods!$Q$18),SUM($Z172:$CV172))","v":595007952.00027239},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA110)","v":94.511200000000017},{"$f":"IF(AB$11=\"\",0,Calc!AB110)","v":924.46340000000009},{"$f":"IF(AC$11=\"\",0,Calc!AC110)","v":3418.1826000000005},{"$f":"IF(AD$11=\"\",0,Calc!AD110)","v":12546.1651},{"$f":"IF(AE$11=\"\",0,Calc!AE110)","v":30999.199199999999},{"$f":"IF(AF$11=\"\",0,Calc!AF110)","v":73987.878449999989},{"$f":"IF(AG$11=\"\",0,Calc!AG110)","v":148100.37767999998},{"$f":"IF(AH$11=\"\",0,Calc!AH110)","v":240858.42389999999},{"$f":"IF(AI$11=\"\",0,Calc!AI110)","v":339458.95379399997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ110)","v":510425.57368200005},{"$f":"IF(AK$11=\"\",0,Calc!AK110)","v":700616.24664600007},{"$f":"IF(AL$11=\"\",0,Calc!AL110)","v":922279.85018324992},{"$f":"IF(AM$11=\"\",0,Calc!AM110)","v":1104414.5641024201},{"$f":"IF(AN$11=\"\",0,Calc!AN110)","v":1289833.6045371899},{"$f":"IF(AO$11=\"\",0,Calc!AO110)","v":1383917.50267494},{"$f":"IF(AP$11=\"\",0,Calc!AP110)","v":1608558.5629089},{"$f":"IF(AQ$11=\"\",0,Calc!AQ110)","v":1694155.7198858997},{"$f":"IF(AR$11=\"\",0,Calc!AR110)","v":1914622.0873359537},{"$f":"IF(AS$11=\"\",0,Calc!AS110)","v":2628271.0140305278},{"$f":"IF(AT$11=\"\",0,Calc!AT110)","v":3111387.9702652497},{"$f":"IF(AU$11=\"\",0,Calc!AU110)","v":3282316.3591122436},{"$f":"IF(AV$11=\"\",0,Calc!AV110)","v":3736232.2030195259},{"$f":"IF(AW$11=\"\",0,Calc!AW110)","v":4349917.4532319978},{"$f":"IF(AX$11=\"\",0,Calc!AX110)","v":4888308.0119988797},{"$f":"IF(AY$11=\"\",0,Calc!AY110)","v":5242700.4584418014},{"$f":"IF(AZ$11=\"\",0,Calc!AZ110)","v":5377939.0889369724},{"$f":"IF(BA$11=\"\",0,Calc!BA110)","v":5205828.2952470323},{"$f":"IF(BB$11=\"\",0,Calc!BB110)","v":5458903.1009265147},{"$f":"IF(BC$11=\"\",0,Calc!BC110)","v":5310104.2718269313},{"$f":"IF(BD$11=\"\",0,Calc!BD110)","v":5499827.0451632924},{"$f":"IF(BE$11=\"\",0,Calc!BE110)","v":7118587.3557587005},{"$f":"IF(BF$11=\"\",0,Calc!BF110)","v":7909428.6600279734},{"$f":"IF(BG$11=\"\",0,Calc!BG110)","v":7810061.395340086},{"$f":"IF(BH$11=\"\",0,Calc!BH110)","v":8370404.274464692},{"$f":"IF(BI$11=\"\",0,Calc!BI110)","v":9290478.6499727219},{"$f":"IF(BJ$11=\"\",0,Calc!BJ110)","v":9893731.2954596393},{"$f":"IF(BK$11=\"\",0,Calc!BK110)","v":10119152.340716932},{"$f":"IF(BL$11=\"\",0,Calc!BL110)","v":9902741.790563222},{"$f":"IF(BM$11=\"\",0,Calc!BM110)","v":9189172.5323583651},{"$f":"IF(BN$11=\"\",0,Calc!BN110)","v":9282057.8246837873},{"$f":"IF(BO$11=\"\",0,Calc!BO110)","v":8761423.6719576176},{"$f":"IF(BP$11=\"\",0,Calc!BP110)","v":8777115.1972527187},{"$f":"IF(BQ$11=\"\",0,Calc!BQ110)","v":11142376.578573516},{"$f":"IF(BR$11=\"\",0,Calc!BR110)","v":12169460.043743551},{"$f":"IF(BS$11=\"\",0,Calc!BS110)","v":11750508.833765723},{"$f":"IF(BT$11=\"\",0,Calc!BT110)","v":12317957.910361929},{"$f":"IF(BU$11=\"\",0,Calc!BU110)","v":13378243.275628699},{"$f":"IF(BV$11=\"\",0,Calc!BV110)","v":14074819.723984741},{"$f":"IF(BW$11=\"\",0,Calc!BW110)","v":14221521.799881373},{"$f":"IF(BX$11=\"\",0,Calc!BX110)","v":13793146.697432524},{"$f":"IF(BY$11=\"\",0,Calc!BY110)","v":12694668.76797984},{"$f":"IF(BZ$11=\"\",0,Calc!BZ110)","v":12713567.46152371},{"$f":"IF(CA$11=\"\",0,Calc!CA110)","v":11909868.96900305},{"$f":"IF(CB$11=\"\",0,Calc!CB110)","v":11757178.589574238},{"$f":"IF(CC$11=\"\",0,Calc!CC110)","v":14802725.741625786},{"$f":"IF(CD$11=\"\",0,Calc!CD110)","v":15995370.50517258},{"$f":"IF(CE$11=\"\",0,Calc!CE110)","v":15302576.686754305},{"$f":"IF(CF$11=\"\",0,Calc!CF110)","v":15932624.810603846},{"$f":"IF(CG$11=\"\",0,Calc!CG110)","v":17293244.45405972},{"$f":"IF(CH$11=\"\",0,Calc!CH110)","v":18145444.692267932},{"$f":"IF(CI$11=\"\",0,Calc!CI110)","v":18286006.893960182},{"$f":"IF(CJ$11=\"\",0,Calc!CJ110)","v":17608585.856556185},{"$f":"IF(CK$11=\"\",0,Calc!CK110)","v":16062235.812342081},{"$f":"IF(CL$11=\"\",0,Calc!CL110)","v":15961345.193702336},{"$f":"IF(CM$11=\"\",0,Calc!CM110)","v":14865376.689090675},{"$f":"IF(CN$11=\"\",0,Calc!CN110)","v":14631348.871279303},{"$f":"IF(CO$11=\"\",0,Calc!CO110)","v":18363124.145043503},{"$f":"IF(CP$11=\"\",0,Calc!CP110)","v":19589989.031926367},{"$f":"IF(CQ$11=\"\",0,Calc!CQ110)","v":17367672.595513217},{"$f":"IF(CR$11=\"\",0,Calc!CR110)","v":14067443.11829618},{"$f":"IF(CS$11=\"\",0,Calc!CS110)","v":6314216.1225872943},{"$f":"IF(CT$11=\"\",0,Calc!CT110)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU110)","v":0}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":182},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L182)=0,$L182=0,$L182=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L182)))","v":"Up-Sale-чек"},null,{"$f":"L181+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CV182,$Z$2:$CV$2,Periods!$Q$18),SUM($Z182:$CV182))","v":1067174.3999999997},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA315)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB315)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC315)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD315)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE315)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF315)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG315)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH315)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI315)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ315)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK315)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL315)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM315)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN315)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO315)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP315)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ315)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR315)","v":12000},{"$f":"IF(AS$11=\"\",0,Calc!AS315)","v":12000},{"$f":"IF(AT$11=\"\",0,Calc!AT315)","v":12000},{"$f":"IF(AU$11=\"\",0,Calc!AU315)","v":12000},{"$f":"IF(AV$11=\"\",0,Calc!AV315)","v":12000},{"$f":"IF(AW$11=\"\",0,Calc!AW315)","v":12000},{"$f":"IF(AX$11=\"\",0,Calc!AX315)","v":12000},{"$f":"IF(AY$11=\"\",0,Calc!AY315)","v":12000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ315)","v":12000},{"$f":"IF(BA$11=\"\",0,Calc!BA315)","v":12000},{"$f":"IF(BB$11=\"\",0,Calc!BB315)","v":12000},{"$f":"IF(BC$11=\"\",0,Calc!BC315)","v":12000},{"$f":"IF(BD$11=\"\",0,Calc!BD315)","v":14400},{"$f":"IF(BE$11=\"\",0,Calc!BE315)","v":14400},{"$f":"IF(BF$11=\"\",0,Calc!BF315)","v":14400},{"$f":"IF(BG$11=\"\",0,Calc!BG315)","v":14400},{"$f":"IF(BH$11=\"\",0,Calc!BH315)","v":14400},{"$f":"IF(BI$11=\"\",0,Calc!BI315)","v":14400},{"$f":"IF(BJ$11=\"\",0,Calc!BJ315)","v":14400},{"$f":"IF(BK$11=\"\",0,Calc!BK315)","v":14400},{"$f":"IF(BL$11=\"\",0,Calc!BL315)","v":14400},{"$f":"IF(BM$11=\"\",0,Calc!BM315)","v":14400},{"$f":"IF(BN$11=\"\",0,Calc!BN315)","v":14400},{"$f":"IF(BO$11=\"\",0,Calc!BO315)","v":14400},{"$f":"IF(BP$11=\"\",0,Calc!BP315)","v":17280},{"$f":"IF(BQ$11=\"\",0,Calc!BQ315)","v":17280},{"$f":"IF(BR$11=\"\",0,Calc!BR315)","v":17280},{"$f":"IF(BS$11=\"\",0,Calc!BS315)","v":17280},{"$f":"IF(BT$11=\"\",0,Calc!BT315)","v":17280},{"$f":"IF(BU$11=\"\",0,Calc!BU315)","v":17280},{"$f":"IF(BV$11=\"\",0,Calc!BV315)","v":17280},{"$f":"IF(BW$11=\"\",0,Calc!BW315)","v":17280},{"$f":"IF(BX$11=\"\",0,Calc!BX315)","v":17280},{"$f":"IF(BY$11=\"\",0,Calc!BY315)","v":17280},{"$f":"IF(BZ$11=\"\",0,Calc!BZ315)","v":17280},{"$f":"IF(CA$11=\"\",0,Calc!CA315)","v":17280},{"$f":"IF(CB$11=\"\",0,Calc!CB315)","v":20736},{"$f":"IF(CC$11=\"\",0,Calc!CC315)","v":20736},{"$f":"IF(CD$11=\"\",0,Calc!CD315)","v":20736},{"$f":"IF(CE$11=\"\",0,Calc!CE315)","v":20736},{"$f":"IF(CF$11=\"\",0,Calc!CF315)","v":20736},{"$f":"IF(CG$11=\"\",0,Calc!CG315)","v":20736},{"$f":"IF(CH$11=\"\",0,Calc!CH315)","v":20736},{"$f":"IF(CI$11=\"\",0,Calc!CI315)","v":20736},{"$f":"IF(CJ$11=\"\",0,Calc!CJ315)","v":20736},{"$f":"IF(CK$11=\"\",0,Calc!CK315)","v":20736},{"$f":"IF(CL$11=\"\",0,Calc!CL315)","v":20736},{"$f":"IF(CM$11=\"\",0,Calc!CM315)","v":20736},{"$f":"IF(CN$11=\"\",0,Calc!CN315)","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,Calc!CO315)","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,Calc!CP315)","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,Calc!CQ315)","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,Calc!CR315)","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,Calc!CS315)","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,Calc!CT315)","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,Calc!CU315)","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":193},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":201},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B201=Lists!$CU$24,SUMIFS($Z201:$CV201,$Z$2:$CV$2,Periods!$Q$18),SUM($Z201:$CV201))","v":21812543.477526177},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA334)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB334)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC334)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD334)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE334)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF334)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG334)","v":333.046875},{"$f":"IF(AH$11=\"\",0,Calc!AH334)","v":707.24609375000011},{"$f":"IF(AI$11=\"\",0,Calc!AI334)","v":1622.9335937499998},{"$f":"IF(AJ$11=\"\",0,Calc!AJ334)","v":6534.0625000000009},{"$f":"IF(AK$11=\"\",0,Calc!AK334)","v":7165.265625},{"$f":"IF(AL$11=\"\",0,Calc!AL334)","v":11822.34375},{"$f":"IF(AM$11=\"\",0,Calc!AM334)","v":17377.6640625},{"$f":"IF(AN$11=\"\",0,Calc!AN334)","v":26584.621875000001},{"$f":"IF(AO$11=\"\",0,Calc!AO334)","v":34193.98828125},{"$f":"IF(AP$11=\"\",0,Calc!AP334)","v":42944.844140624999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ334)","v":47167.679179687497},{"$f":"IF(AR$11=\"\",0,Calc!AR334)","v":47167.679179687497},{"$f":"IF(AS$11=\"\",0,Calc!AS334)","v":74819.521874999991},{"$f":"IF(AT$11=\"\",0,Calc!AT334)","v":74819.521874999991},{"$f":"IF(AU$11=\"\",0,Calc!AU334)","v":74819.521874999991},{"$f":"IF(AV$11=\"\",0,Calc!AV334)","v":107034.703125},{"$f":"IF(AW$11=\"\",0,Calc!AW334)","v":107991.15468749999},{"$f":"IF(AX$11=\"\",0,Calc!AX334)","v":107991.15468749999},{"$f":"IF(AY$11=\"\",0,Calc!AY334)","v":132694.98046875},{"$f":"IF(AZ$11=\"\",0,Calc!AZ334)","v":158472.60056250001},{"$f":"IF(BA$11=\"\",0,Calc!BA334)","v":180145.79296875},{"$f":"IF(BB$11=\"\",0,Calc!BB334)","v":198376.19910937501},{"$f":"IF(BC$11=\"\",0,Calc!BC334)","v":198376.19910937501},{"$f":"IF(BD$11=\"\",0,Calc!BD334)","v":198376.19910937501},{"$f":"IF(BE$11=\"\",0,Calc!BE334)","v":242620.70207812497},{"$f":"IF(BF$11=\"\",0,Calc!BF334)","v":242620.70207812497},{"$f":"IF(BG$11=\"\",0,Calc!BG334)","v":242620.70207812497},{"$f":"IF(BH$11=\"\",0,Calc!BH334)","v":284954.09315624996},{"$f":"IF(BI$11=\"\",0,Calc!BI334)","v":284954.09315624996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ334)","v":284954.09315624996},{"$f":"IF(BK$11=\"\",0,Calc!BK334)","v":291641.94044999999},{"$f":"IF(BL$11=\"\",0,Calc!BL334)","v":330125.47842979681},{"$f":"IF(BM$11=\"\",0,Calc!BM334)","v":356034.01852593751},{"$f":"IF(BN$11=\"\",0,Calc!BN334)","v":369766.52362124994},{"$f":"IF(BO$11=\"\",0,Calc!BO334)","v":369766.52362124994},{"$f":"IF(BP$11=\"\",0,Calc!BP334)","v":369766.52362124994},{"$f":"IF(BQ$11=\"\",0,Calc!BQ334)","v":401498.29126968747},{"$f":"IF(BR$11=\"\",0,Calc!BR334)","v":401498.29126968747},{"$f":"IF(BS$11=\"\",0,Calc!BS334)","v":401498.29126968747},{"$f":"IF(BT$11=\"\",0,Calc!BT334)","v":431519.77042453119},{"$f":"IF(BU$11=\"\",0,Calc!BU334)","v":431519.77042453119},{"$f":"IF(BV$11=\"\",0,Calc!BV334)","v":431519.77042453119},{"$f":"IF(BW$11=\"\",0,Calc!BW334)","v":431519.77042453119},{"$f":"IF(BX$11=\"\",0,Calc!BX334)","v":457466.65217686939},{"$f":"IF(BY$11=\"\",0,Calc!BY334)","v":495688.32464487641},{"$f":"IF(BZ$11=\"\",0,Calc!BZ334)","v":500083.08482642332},{"$f":"IF(CA$11=\"\",0,Calc!CA334)","v":500083.08482642332},{"$f":"IF(CB$11=\"\",0,Calc!CB334)","v":500083.08482642332},{"$f":"IF(CC$11=\"\",0,Calc!CC334)","v":535444.28544685291},{"$f":"IF(CD$11=\"\",0,Calc!CD334)","v":535444.28544685291},{"$f":"IF(CE$11=\"\",0,Calc!CE334)","v":535444.28544685291},{"$f":"IF(CF$11=\"\",0,Calc!CF334)","v":558378.28605811868},{"$f":"IF(CG$11=\"\",0,Calc!CG334)","v":558378.28605811868},{"$f":"IF(CH$11=\"\",0,Calc!CH334)","v":558378.28605811868},{"$f":"IF(CI$11=\"\",0,Calc!CI334)","v":558378.28605811868},{"$f":"IF(CJ$11=\"\",0,Calc!CJ334)","v":578354.17359118501},{"$f":"IF(CK$11=\"\",0,Calc!CK334)","v":616078.27426589804},{"$f":"IF(CL$11=\"\",0,Calc!CL334)","v":630647.08892151504},{"$f":"IF(CM$11=\"\",0,Calc!CM334)","v":630647.08892151504},{"$f":"IF(CN$11=\"\",0,Calc!CN334)","v":630647.08892151504},{"$f":"IF(CO$11=\"\",0,Calc!CO334)","v":647928.06150127167},{"$f":"IF(CP$11=\"\",0,Calc!CP334)","v":647928.06150127167},{"$f":"IF(CQ$11=\"\",0,Calc!CQ334)","v":647928.06150127167},{"$f":"IF(CR$11=\"\",0,Calc!CR334)","v":677065.6908125059},{"$f":"IF(CS$11=\"\",0,Calc!CS334)","v":677065.6908125059},{"$f":"IF(CT$11=\"\",0,Calc!CT334)","v":677065.6908125059},{"$f":"IF(CU$11=\"\",0,Calc!CU334)","v":0}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":208},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L208)=0,$L208=0,$L208=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L208)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B208=Lists!$CU$24,SUMIFS($Z208:$CV208,$Z$2:$CV$2,Periods!$Q$18),SUM($Z208:$CV208))","v":15408256.314889997},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA487)","v":100000},{"$f":"IF(AB$11=\"\",0,Calc!AB487)","v":200000},{"$f":"IF(AC$11=\"\",0,Calc!AC487)","v":200000},{"$f":"IF(AD$11=\"\",0,Calc!AD487)","v":200000},{"$f":"IF(AE$11=\"\",0,Calc!AE487)","v":200000},{"$f":"IF(AF$11=\"\",0,Calc!AF487)","v":200000},{"$f":"IF(AG$11=\"\",0,Calc!AG487)","v":200000},{"$f":"IF(AH$11=\"\",0,Calc!AH487)","v":200000},{"$f":"IF(AI$11=\"\",0,Calc!AI487)","v":200000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ487)","v":200000},{"$f":"IF(AK$11=\"\",0,Calc!AK487)","v":200000},{"$f":"IF(AL$11=\"\",0,Calc!AL487)","v":200000},{"$f":"IF(AM$11=\"\",0,Calc!AM487)","v":203000},{"$f":"IF(AN$11=\"\",0,Calc!AN487)","v":206000},{"$f":"IF(AO$11=\"\",0,Calc!AO487)","v":206000},{"$f":"IF(AP$11=\"\",0,Calc!AP487)","v":206000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ487)","v":206000},{"$f":"IF(AR$11=\"\",0,Calc!AR487)","v":206000},{"$f":"IF(AS$11=\"\",0,Calc!AS487)","v":206000},{"$f":"IF(AT$11=\"\",0,Calc!AT487)","v":206000},{"$f":"IF(AU$11=\"\",0,Calc!AU487)","v":206000},{"$f":"IF(AV$11=\"\",0,Calc!AV487)","v":206000},{"$f":"IF(AW$11=\"\",0,Calc!AW487)","v":206000},{"$f":"IF(AX$11=\"\",0,Calc!AX487)","v":206000},{"$f":"IF(AY$11=\"\",0,Calc!AY487)","v":209090},{"$f":"IF(AZ$11=\"\",0,Calc!AZ487)","v":212180},{"$f":"IF(BA$11=\"\",0,Calc!BA487)","v":212180},{"$f":"IF(BB$11=\"\",0,Calc!BB487)","v":212180},{"$f":"IF(BC$11=\"\",0,Calc!BC487)","v":212180},{"$f":"IF(BD$11=\"\",0,Calc!BD487)","v":212180},{"$f":"IF(BE$11=\"\",0,Calc!BE487)","v":212180},{"$f":"IF(BF$11=\"\",0,Calc!BF487)","v":212180},{"$f":"IF(BG$11=\"\",0,Calc!BG487)","v":212180},{"$f":"IF(BH$11=\"\",0,Calc!BH487)","v":212180},{"$f":"IF(BI$11=\"\",0,Calc!BI487)","v":212180},{"$f":"IF(BJ$11=\"\",0,Calc!BJ487)","v":212180},{"$f":"IF(BK$11=\"\",0,Calc!BK487)","v":215362.7},{"$f":"IF(BL$11=\"\",0,Calc!BL487)","v":218545.4},{"$f":"IF(BM$11=\"\",0,Calc!BM487)","v":218545.4},{"$f":"IF(BN$11=\"\",0,Calc!BN487)","v":218545.4},{"$f":"IF(BO$11=\"\",0,Calc!BO487)","v":218545.4},{"$f":"IF(BP$11=\"\",0,Calc!BP487)","v":218545.4},{"$f":"IF(BQ$11=\"\",0,Calc!BQ487)","v":218545.4},{"$f":"IF(BR$11=\"\",0,Calc!BR487)","v":218545.4},{"$f":"IF(BS$11=\"\",0,Calc!BS487)","v":218545.4},{"$f":"IF(BT$11=\"\",0,Calc!BT487)","v":218545.4},{"$f":"IF(BU$11=\"\",0,Calc!BU487)","v":218545.4},{"$f":"IF(BV$11=\"\",0,Calc!BV487)","v":218545.4},{"$f":"IF(BW$11=\"\",0,Calc!BW487)","v":221823.58100000001},{"$f":"IF(BX$11=\"\",0,Calc!BX487)","v":225101.76199999999},{"$f":"IF(BY$11=\"\",0,Calc!BY487)","v":225101.76199999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ487)","v":225101.76199999999},{"$f":"IF(CA$11=\"\",0,Calc!CA487)","v":225101.76199999999},{"$f":"IF(CB$11=\"\",0,Calc!CB487)","v":225101.76199999999},{"$f":"IF(CC$11=\"\",0,Calc!CC487)","v":225101.76199999999},{"$f":"IF(CD$11=\"\",0,Calc!CD487)","v":225101.76199999999},{"$f":"IF(CE$11=\"\",0,Calc!CE487)","v":225101.76199999999},{"$f":"IF(CF$11=\"\",0,Calc!CF487)","v":225101.76199999999},{"$f":"IF(CG$11=\"\",0,Calc!CG487)","v":225101.76199999999},{"$f":"IF(CH$11=\"\",0,Calc!CH487)","v":225101.76199999999},{"$f":"IF(CI$11=\"\",0,Calc!CI487)","v":228478.28842999996},{"$f":"IF(CJ$11=\"\",0,Calc!CJ487)","v":231854.81485999995},{"$f":"IF(CK$11=\"\",0,Calc!CK487)","v":231854.81485999995},{"$f":"IF(CL$11=\"\",0,Calc!CL487)","v":231854.81485999995},{"$f":"IF(CM$11=\"\",0,Calc!CM487)","v":231854.81485999995},{"$f":"IF(CN$11=\"\",0,Calc!CN487)","v":231854.81485999995},{"$f":"IF(CO$11=\"\",0,Calc!CO487)","v":231854.81485999995},{"$f":"IF(CP$11=\"\",0,Calc!CP487)","v":231854.81485999995},{"$f":"IF(CQ$11=\"\",0,Calc!CQ487)","v":231854.81485999995},{"$f":"IF(CR$11=\"\",0,Calc!CR487)","v":231854.81485999995},{"$f":"IF(CS$11=\"\",0,Calc!CS487)","v":231854.81485999995},{"$f":"IF(CT$11=\"\",0,Calc!CT487)","v":231854.81485999995},{"$f":"IF(CU$11=\"\",0,Calc!CU487)","v":0}]
[{"$f":"ROW()","v":213},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H209","v":"Управленческие расходы"},{"$f":"I210","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L213)=0,$L213=0,$L213=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L213)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B213=Lists!$CU$24,SUMIFS($Z213:$CV213,$Z$2:$CV$2,Periods!$Q$18),SUM($Z213:$CV213))","v":5007683.302339253},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA492)","v":32500},{"$f":"IF(AB$11=\"\",0,Calc!AB492)","v":65000},{"$f":"IF(AC$11=\"\",0,Calc!AC492)","v":65000},{"$f":"IF(AD$11=\"\",0,Calc!AD492)","v":65000},{"$f":"IF(AE$11=\"\",0,Calc!AE492)","v":65000},{"$f":"IF(AF$11=\"\",0,Calc!AF492)","v":65000},{"$f":"IF(AG$11=\"\",0,Calc!AG492)","v":65000},{"$f":"IF(AH$11=\"\",0,Calc!AH492)","v":65000},{"$f":"IF(AI$11=\"\",0,Calc!AI492)","v":65000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ492)","v":65000},{"$f":"IF(AK$11=\"\",0,Calc!AK492)","v":65000},{"$f":"IF(AL$11=\"\",0,Calc!AL492)","v":65000},{"$f":"IF(AM$11=\"\",0,Calc!AM492)","v":65975},{"$f":"IF(AN$11=\"\",0,Calc!AN492)","v":66950},{"$f":"IF(AO$11=\"\",0,Calc!AO492)","v":66950},{"$f":"IF(AP$11=\"\",0,Calc!AP492)","v":66950},{"$f":"IF(AQ$11=\"\",0,Calc!AQ492)","v":66950},{"$f":"IF(AR$11=\"\",0,Calc!AR492)","v":66950},{"$f":"IF(AS$11=\"\",0,Calc!AS492)","v":66950},{"$f":"IF(AT$11=\"\",0,Calc!AT492)","v":66950},{"$f":"IF(AU$11=\"\",0,Calc!AU492)","v":66950},{"$f":"IF(AV$11=\"\",0,Calc!AV492)","v":66950},{"$f":"IF(AW$11=\"\",0,Calc!AW492)","v":66950},{"$f":"IF(AX$11=\"\",0,Calc!AX492)","v":66950},{"$f":"IF(AY$11=\"\",0,Calc!AY492)","v":67954.25},{"$f":"IF(AZ$11=\"\",0,Calc!AZ492)","v":68958.5},{"$f":"IF(BA$11=\"\",0,Calc!BA492)","v":68958.5},{"$f":"IF(BB$11=\"\",0,Calc!BB492)","v":68958.5},{"$f":"IF(BC$11=\"\",0,Calc!BC492)","v":68958.5},{"$f":"IF(BD$11=\"\",0,Calc!BD492)","v":68958.5},{"$f":"IF(BE$11=\"\",0,Calc!BE492)","v":68958.5},{"$f":"IF(BF$11=\"\",0,Calc!BF492)","v":68958.5},{"$f":"IF(BG$11=\"\",0,Calc!BG492)","v":68958.5},{"$f":"IF(BH$11=\"\",0,Calc!BH492)","v":68958.5},{"$f":"IF(BI$11=\"\",0,Calc!BI492)","v":68958.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ492)","v":68958.5},{"$f":"IF(BK$11=\"\",0,Calc!BK492)","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,Calc!BL492)","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,Calc!BM492)","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN492)","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,Calc!BO492)","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,Calc!BP492)","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,Calc!BQ492)","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,Calc!BR492)","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS492)","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT492)","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU492)","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,Calc!BV492)","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW492)","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,Calc!BX492)","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,Calc!BY492)","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,Calc!BZ492)","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,Calc!CA492)","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,Calc!CB492)","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,Calc!CC492)","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,Calc!CD492)","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,Calc!CE492)","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,Calc!CF492)","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,Calc!CG492)","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,Calc!CH492)","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,Calc!CI492)","v":74255.443739749986},{"$f":"IF(CJ$11=\"\",0,Calc!CJ492)","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,Calc!CK492)","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,Calc!CL492)","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,Calc!CM492)","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,Calc!CN492)","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,Calc!CO492)","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,Calc!CP492)","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,Calc!CQ492)","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,Calc!CR492)","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,Calc!CS492)","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,Calc!CT492)","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,Calc!CU492)","v":0}]
[{"$f":"ROW()","v":214},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H210","v":"Управленческие расходы"},{"$f":"I211","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L214)=0,$L214=0,$L214=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L214)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B214=Lists!$CU$24,SUMIFS($Z214:$CV214,$Z$2:$CV$2,Periods!$Q$18),SUM($Z214:$CV214))","v":7704128.1574449986},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA493)","v":50000},{"$f":"IF(AB$11=\"\",0,Calc!AB493)","v":100000},{"$f":"IF(AC$11=\"\",0,Calc!AC493)","v":100000},{"$f":"IF(AD$11=\"\",0,Calc!AD493)","v":100000},{"$f":"IF(AE$11=\"\",0,Calc!AE493)","v":100000},{"$f":"IF(AF$11=\"\",0,Calc!AF493)","v":100000},{"$f":"IF(AG$11=\"\",0,Calc!AG493)","v":100000},{"$f":"IF(AH$11=\"\",0,Calc!AH493)","v":100000},{"$f":"IF(AI$11=\"\",0,Calc!AI493)","v":100000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ493)","v":100000},{"$f":"IF(AK$11=\"\",0,Calc!AK493)","v":100000},{"$f":"IF(AL$11=\"\",0,Calc!AL493)","v":100000},{"$f":"IF(AM$11=\"\",0,Calc!AM493)","v":101500},{"$f":"IF(AN$11=\"\",0,Calc!AN493)","v":103000},{"$f":"IF(AO$11=\"\",0,Calc!AO493)","v":103000},{"$f":"IF(AP$11=\"\",0,Calc!AP493)","v":103000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ493)","v":103000},{"$f":"IF(AR$11=\"\",0,Calc!AR493)","v":103000},{"$f":"IF(AS$11=\"\",0,Calc!AS493)","v":103000},{"$f":"IF(AT$11=\"\",0,Calc!AT493)","v":103000},{"$f":"IF(AU$11=\"\",0,Calc!AU493)","v":103000},{"$f":"IF(AV$11=\"\",0,Calc!AV493)","v":103000},{"$f":"IF(AW$11=\"\",0,Calc!AW493)","v":103000},{"$f":"IF(AX$11=\"\",0,Calc!AX493)","v":103000},{"$f":"IF(AY$11=\"\",0,Calc!AY493)","v":104545},{"$f":"IF(AZ$11=\"\",0,Calc!AZ493)","v":106090},{"$f":"IF(BA$11=\"\",0,Calc!BA493)","v":106090},{"$f":"IF(BB$11=\"\",0,Calc!BB493)","v":106090},{"$f":"IF(BC$11=\"\",0,Calc!BC493)","v":106090},{"$f":"IF(BD$11=\"\",0,Calc!BD493)","v":106090},{"$f":"IF(BE$11=\"\",0,Calc!BE493)","v":106090},{"$f":"IF(BF$11=\"\",0,Calc!BF493)","v":106090},{"$f":"IF(BG$11=\"\",0,Calc!BG493)","v":106090},{"$f":"IF(BH$11=\"\",0,Calc!BH493)","v":106090},{"$f":"IF(BI$11=\"\",0,Calc!BI493)","v":106090},{"$f":"IF(BJ$11=\"\",0,Calc!BJ493)","v":106090},{"$f":"IF(BK$11=\"\",0,Calc!BK493)","v":107681.35},{"$f":"IF(BL$11=\"\",0,Calc!BL493)","v":109272.7},{"$f":"IF(BM$11=\"\",0,Calc!BM493)","v":109272.7},{"$f":"IF(BN$11=\"\",0,Calc!BN493)","v":109272.7},{"$f":"IF(BO$11=\"\",0,Calc!BO493)","v":109272.7},{"$f":"IF(BP$11=\"\",0,Calc!BP493)","v":109272.7},{"$f":"IF(BQ$11=\"\",0,Calc!BQ493)","v":109272.7},{"$f":"IF(BR$11=\"\",0,Calc!BR493)","v":109272.7},{"$f":"IF(BS$11=\"\",0,Calc!BS493)","v":109272.7},{"$f":"IF(BT$11=\"\",0,Calc!BT493)","v":109272.7},{"$f":"IF(BU$11=\"\",0,Calc!BU493)","v":109272.7},{"$f":"IF(BV$11=\"\",0,Calc!BV493)","v":109272.7},{"$f":"IF(BW$11=\"\",0,Calc!BW493)","v":110911.7905},{"$f":"IF(BX$11=\"\",0,Calc!BX493)","v":112550.88099999999},{"$f":"IF(BY$11=\"\",0,Calc!BY493)","v":112550.88099999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ493)","v":112550.88099999999},{"$f":"IF(CA$11=\"\",0,Calc!CA493)","v":112550.88099999999},{"$f":"IF(CB$11=\"\",0,Calc!CB493)","v":112550.88099999999},{"$f":"IF(CC$11=\"\",0,Calc!CC493)","v":112550.88099999999},{"$f":"IF(CD$11=\"\",0,Calc!CD493)","v":112550.88099999999},{"$f":"IF(CE$11=\"\",0,Calc!CE493)","v":112550.88099999999},{"$f":"IF(CF$11=\"\",0,Calc!CF493)","v":112550.88099999999},{"$f":"IF(CG$11=\"\",0,Calc!CG493)","v":112550.88099999999},{"$f":"IF(CH$11=\"\",0,Calc!CH493)","v":112550.88099999999},{"$f":"IF(CI$11=\"\",0,Calc!CI493)","v":114239.14421499998},{"$f":"IF(CJ$11=\"\",0,Calc!CJ493)","v":115927.40742999998},{"$f":"IF(CK$11=\"\",0,Calc!CK493)","v":115927.40742999998},{"$f":"IF(CL$11=\"\",0,Calc!CL493)","v":115927.40742999998},{"$f":"IF(CM$11=\"\",0,Calc!CM493)","v":115927.40742999998},{"$f":"IF(CN$11=\"\",0,Calc!CN493)","v":115927.40742999998},{"$f":"IF(CO$11=\"\",0,Calc!CO493)","v":115927.40742999998},{"$f":"IF(CP$11=\"\",0,Calc!CP493)","v":115927.40742999998},{"$f":"IF(CQ$11=\"\",0,Calc!CQ493)","v":115927.40742999998},{"$f":"IF(CR$11=\"\",0,Calc!CR493)","v":115927.40742999998},{"$f":"IF(CS$11=\"\",0,Calc!CS493)","v":115927.40742999998},{"$f":"IF(CT$11=\"\",0,Calc!CT493)","v":115927.40742999998},{"$f":"IF(CU$11=\"\",0,Calc!CU493)","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L219)=0,$L219=0,$L219=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L219)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L218+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$CV219,$Z$2:$CV$2,Periods!$Q$18),SUM($Z219:$CV219))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA498)","v":430000},{"$f":"IF(AB$11=\"\",0,Calc!AB498)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC498)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD498)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE498)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF498)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG498)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH498)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI498)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ498)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK498)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL498)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM498)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN498)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO498)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP498)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ498)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR498)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS498)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT498)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU498)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV498)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW498)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX498)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY498)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ498)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA498)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB498)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC498)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD498)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE498)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF498)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG498)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH498)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI498)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ498)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK498)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL498)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM498)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN498)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO498)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP498)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ498)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR498)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS498)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT498)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU498)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV498)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW498)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX498)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY498)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ498)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA498)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB498)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC498)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD498)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE498)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF498)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG498)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH498)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI498)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ498)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK498)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL498)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM498)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN498)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO498)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP498)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ498)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR498)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS498)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT498)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU498)","v":0}]
[{"$f":"ROW()","v":224},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X224-SUM($X225:$X232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$CV224,$Z$2:$CV$2,Periods!$Q$18),SUM($Z224:$CV224))","v":46095261.084895618},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA503)","v":15000},{"$f":"IF(AB$11=\"\",0,Calc!AB503)","v":15000},{"$f":"IF(AC$11=\"\",0,Calc!AC503)","v":25000},{"$f":"IF(AD$11=\"\",0,Calc!AD503)","v":135000},{"$f":"IF(AE$11=\"\",0,Calc!AE503)","v":135000},{"$f":"IF(AF$11=\"\",0,Calc!AF503)","v":135067.01759925002},{"$f":"IF(AG$11=\"\",0,Calc!AG503)","v":146242.60592974102},{"$f":"IF(AH$11=\"\",0,Calc!AH503)","v":146551.62040111641},{"$f":"IF(AI$11=\"\",0,Calc!AI503)","v":148005.17998008142},{"$f":"IF(AJ$11=\"\",0,Calc!AJ503)","v":161463.95667462662},{"$f":"IF(AK$11=\"\",0,Calc!AK503)","v":162795.8694074442},{"$f":"IF(AL$11=\"\",0,Calc!AL503)","v":165303.10600039683},{"$f":"IF(AM$11=\"\",0,Calc!AM503)","v":183742.53481975666},{"$f":"IF(AN$11=\"\",0,Calc!AN503)","v":231848.22834606637},{"$f":"IF(AO$11=\"\",0,Calc!AO503)","v":192551.67003489536},{"$f":"IF(AP$11=\"\",0,Calc!AP503)","v":210510.97499127564},{"$f":"IF(AQ$11=\"\",0,Calc!AQ503)","v":210700.94084921249},{"$f":"IF(AR$11=\"\",0,Calc!AR503)","v":217715.79108302441},{"$f":"IF(AS$11=\"\",0,Calc!AS503)","v":233538.76973542018},{"$f":"IF(AT$11=\"\",0,Calc!AT503)","v":231947.09275241962},{"$f":"IF(AU$11=\"\",0,Calc!AU503)","v":248708.26384892353},{"$f":"IF(AV$11=\"\",0,Calc!AV503)","v":276885.66080210952},{"$f":"IF(AW$11=\"\",0,Calc!AW503)","v":277007.98390597122},{"$f":"IF(AX$11=\"\",0,Calc!AX503)","v":283253.99451531237},{"$f":"IF(AY$11=\"\",0,Calc!AY503)","v":317029.42297237524},{"$f":"IF(AZ$11=\"\",0,Calc!AZ503)","v":855647.71711457556},{"$f":"IF(BA$11=\"\",0,Calc!BA503)","v":339261.83694147586},{"$f":"IF(BB$11=\"\",0,Calc!BB503)","v":363170.85035298695},{"$f":"IF(BC$11=\"\",0,Calc!BC503)","v":353880.23325384071},{"$f":"IF(BD$11=\"\",0,Calc!BD503)","v":367328.59786512307},{"$f":"IF(BE$11=\"\",0,Calc!BE503)","v":383566.50201488158},{"$f":"IF(BF$11=\"\",0,Calc!BF503)","v":371251.09147119883},{"$f":"IF(BG$11=\"\",0,Calc!BG503)","v":411579.91790127166},{"$f":"IF(BH$11=\"\",0,Calc!BH503)","v":457786.00222109852},{"$f":"IF(BI$11=\"\",0,Calc!BI503)","v":448298.52498444181},{"$f":"IF(BJ$11=\"\",0,Calc!BJ503)","v":454611.37348514993},{"$f":"IF(BK$11=\"\",0,Calc!BK503)","v":505558.97288849263},{"$f":"IF(BL$11=\"\",0,Calc!BL503)","v":1962283.8221097256},{"$f":"IF(BM$11=\"\",0,Calc!BM503)","v":532368.9824195134},{"$f":"IF(BN$11=\"\",0,Calc!BN503)","v":559697.09420745028},{"$f":"IF(BO$11=\"\",0,Calc!BO503)","v":535125.04089629429},{"$f":"IF(BP$11=\"\",0,Calc!BP503)","v":550859.57334836642},{"$f":"IF(BQ$11=\"\",0,Calc!BQ503)","v":568825.77695496567},{"$f":"IF(BR$11=\"\",0,Calc!BR503)","v":543531.04072331637},{"$f":"IF(BS$11=\"\",0,Calc!BS503)","v":603202.38755531784},{"$f":"IF(BT$11=\"\",0,Calc!BT503)","v":668795.69942663622},{"$f":"IF(BU$11=\"\",0,Calc!BU503)","v":650483.90531703003},{"$f":"IF(BV$11=\"\",0,Calc!BV503)","v":655233.62078998389},{"$f":"IF(BW$11=\"\",0,Calc!BW503)","v":723456.86187801755},{"$f":"IF(BX$11=\"\",0,Calc!BX503)","v":3033593.9850454419},{"$f":"IF(BY$11=\"\",0,Calc!BY503)","v":754424.86176998331},{"$f":"IF(BZ$11=\"\",0,Calc!BZ503)","v":792013.14259491081},{"$f":"IF(CA$11=\"\",0,Calc!CA503)","v":756711.49689628731},{"$f":"IF(CB$11=\"\",0,Calc!CB503)","v":775612.96620939171},{"$f":"IF(CC$11=\"\",0,Calc!CC503)","v":803107.81303531467},{"$f":"IF(CD$11=\"\",0,Calc!CD503)","v":766242.89505515061},{"$f":"IF(CE$11=\"\",0,Calc!CE503)","v":843241.60869862733},{"$f":"IF(CF$11=\"\",0,Calc!CF503)","v":932355.2909790324},{"$f":"IF(CG$11=\"\",0,Calc!CG503)","v":905938.5598916848},{"$f":"IF(CH$11=\"\",0,Calc!CH503)","v":909264.28439883539},{"$f":"IF(CI$11=\"\",0,Calc!CI503)","v":1003470.134596966},{"$f":"IF(CJ$11=\"\",0,Calc!CJ503)","v":4059008.9700157382},{"$f":"IF(CK$11=\"\",0,Calc!CK503)","v":1041636.6741615195},{"$f":"IF(CL$11=\"\",0,Calc!CL503)","v":1096745.106231208},{"$f":"IF(CM$11=\"\",0,Calc!CM503)","v":1049687.5421794574},{"$f":"IF(CN$11=\"\",0,Calc!CN503)","v":1070708.185119126},{"$f":"IF(CO$11=\"\",0,Calc!CO503)","v":1114173.6893180651},{"$f":"IF(CP$11=\"\",0,Calc!CP503)","v":1067614.1082696666},{"$f":"IF(CQ$11=\"\",0,Calc!CQ503)","v":1161757.1625090614},{"$f":"IF(CR$11=\"\",0,Calc!CR503)","v":1283014.8426346269},{"$f":"IF(CS$11=\"\",0,Calc!CS503)","v":1249463.396863376},{"$f":"IF(CT$11=\"\",0,Calc!CT503)","v":1253798.2576515707},{"$f":"IF(CU$11=\"\",0,Calc!CU503)","v":0}]
[{"$f":"ROW()","v":229},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H225","v":"Управленческие расходы"},{"$f":"I226","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L229)=0,$L229=0,$L229=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L229)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B229=Lists!$CU$24,SUMIFS($Z229:$CV229,$Z$2:$CV$2,Periods!$Q$18),SUM($Z229:$CV229))","v":23862907.297657147},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA508)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB508)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC508)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD508)","v":100000},{"$f":"IF(AE$11=\"\",0,Calc!AE508)","v":100000},{"$f":"IF(AF$11=\"\",0,Calc!AF508)","v":100000},{"$f":"IF(AG$11=\"\",0,Calc!AG508)","v":110000.00000000001},{"$f":"IF(AH$11=\"\",0,Calc!AH508)","v":110000.00000000001},{"$f":"IF(AI$11=\"\",0,Calc!AI508)","v":110000.00000000001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ508)","v":121000.00000000001},{"$f":"IF(AK$11=\"\",0,Calc!AK508)","v":121000.00000000001},{"$f":"IF(AL$11=\"\",0,Calc!AL508)","v":121000.00000000001},{"$f":"IF(AM$11=\"\",0,Calc!AM508)","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN508)","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO508)","v":133100.00000000003},{"$f":"IF(AP$11=\"\",0,Calc!AP508)","v":146410.00000000003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ508)","v":146410.00000000003},{"$f":"IF(AR$11=\"\",0,Calc!AR508)","v":146410.00000000003},{"$f":"IF(AS$11=\"\",0,Calc!AS508)","v":161051.00000000006},{"$f":"IF(AT$11=\"\",0,Calc!AT508)","v":161051.00000000006},{"$f":"IF(AU$11=\"\",0,Calc!AU508)","v":161051.00000000006},{"$f":"IF(AV$11=\"\",0,Calc!AV508)","v":177156.10000000009},{"$f":"IF(AW$11=\"\",0,Calc!AW508)","v":177156.10000000009},{"$f":"IF(AX$11=\"\",0,Calc!AX508)","v":177156.10000000009},{"$f":"IF(AY$11=\"\",0,Calc!AY508)","v":194871.71000000011},{"$f":"IF(AZ$11=\"\",0,Calc!AZ508)","v":194871.71000000011},{"$f":"IF(BA$11=\"\",0,Calc!BA508)","v":194871.71000000011},{"$f":"IF(BB$11=\"\",0,Calc!BB508)","v":214358.88100000011},{"$f":"IF(BC$11=\"\",0,Calc!BC508)","v":214358.88100000011},{"$f":"IF(BD$11=\"\",0,Calc!BD508)","v":214358.88100000011},{"$f":"IF(BE$11=\"\",0,Calc!BE508)","v":235794.76910000015},{"$f":"IF(BF$11=\"\",0,Calc!BF508)","v":235794.76910000015},{"$f":"IF(BG$11=\"\",0,Calc!BG508)","v":235794.76910000015},{"$f":"IF(BH$11=\"\",0,Calc!BH508)","v":259374.24601000018},{"$f":"IF(BI$11=\"\",0,Calc!BI508)","v":259374.24601000018},{"$f":"IF(BJ$11=\"\",0,Calc!BJ508)","v":259374.24601000018},{"$f":"IF(BK$11=\"\",0,Calc!BK508)","v":285311.67061100027},{"$f":"IF(BL$11=\"\",0,Calc!BL508)","v":285311.67061100027},{"$f":"IF(BM$11=\"\",0,Calc!BM508)","v":285311.67061100027},{"$f":"IF(BN$11=\"\",0,Calc!BN508)","v":313842.83767210029},{"$f":"IF(BO$11=\"\",0,Calc!BO508)","v":313842.83767210029},{"$f":"IF(BP$11=\"\",0,Calc!BP508)","v":313842.83767210029},{"$f":"IF(BQ$11=\"\",0,Calc!BQ508)","v":345227.12143931031},{"$f":"IF(BR$11=\"\",0,Calc!BR508)","v":345227.12143931031},{"$f":"IF(BS$11=\"\",0,Calc!BS508)","v":345227.12143931031},{"$f":"IF(BT$11=\"\",0,Calc!BT508)","v":379749.83358324139},{"$f":"IF(BU$11=\"\",0,Calc!BU508)","v":379749.83358324139},{"$f":"IF(BV$11=\"\",0,Calc!BV508)","v":379749.83358324139},{"$f":"IF(BW$11=\"\",0,Calc!BW508)","v":417724.81694156554},{"$f":"IF(BX$11=\"\",0,Calc!BX508)","v":417724.81694156554},{"$f":"IF(BY$11=\"\",0,Calc!BY508)","v":417724.81694156554},{"$f":"IF(BZ$11=\"\",0,Calc!BZ508)","v":459497.29863572208},{"$f":"IF(CA$11=\"\",0,Calc!CA508)","v":459497.29863572208},{"$f":"IF(CB$11=\"\",0,Calc!CB508)","v":459497.29863572208},{"$f":"IF(CC$11=\"\",0,Calc!CC508)","v":505447.02849929431},{"$f":"IF(CD$11=\"\",0,Calc!CD508)","v":505447.02849929431},{"$f":"IF(CE$11=\"\",0,Calc!CE508)","v":505447.02849929431},{"$f":"IF(CF$11=\"\",0,Calc!CF508)","v":555991.73134922376},{"$f":"IF(CG$11=\"\",0,Calc!CG508)","v":555991.73134922376},{"$f":"IF(CH$11=\"\",0,Calc!CH508)","v":555991.73134922376},{"$f":"IF(CI$11=\"\",0,Calc!CI508)","v":611590.90448414627},{"$f":"IF(CJ$11=\"\",0,Calc!CJ508)","v":611590.90448414627},{"$f":"IF(CK$11=\"\",0,Calc!CK508)","v":611590.90448414627},{"$f":"IF(CL$11=\"\",0,Calc!CL508)","v":672749.99493256095},{"$f":"IF(CM$11=\"\",0,Calc!CM508)","v":672749.99493256095},{"$f":"IF(CN$11=\"\",0,Calc!CN508)","v":672749.99493256095},{"$f":"IF(CO$11=\"\",0,Calc!CO508)","v":740024.99442581704},{"$f":"IF(CP$11=\"\",0,Calc!CP508)","v":740024.99442581704},{"$f":"IF(CQ$11=\"\",0,Calc!CQ508)","v":740024.99442581704},{"$f":"IF(CR$11=\"\",0,Calc!CR508)","v":814027.49386839895},{"$f":"IF(CS$11=\"\",0,Calc!CS508)","v":814027.49386839895},{"$f":"IF(CT$11=\"\",0,Calc!CT508)","v":814027.49386839895},{"$f":"IF(CU$11=\"\",0,Calc!CU508)","v":0}]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H226","v":"Управленческие расходы"},{"$f":"I227","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L230)=0,$L230=0,$L230=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L230)))","v":"Обслуживание автопарка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$CV230,$Z$2:$CV$2,Periods!$Q$18),SUM($Z230:$CV230))","v":2386290.7297657151},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA509)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB509)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC509)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD509)","v":10000},{"$f":"IF(AE$11=\"\",0,Calc!AE509)","v":10000},{"$f":"IF(AF$11=\"\",0,Calc!AF509)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG509)","v":11000},{"$f":"IF(AH$11=\"\",0,Calc!AH509)","v":11000},{"$f":"IF(AI$11=\"\",0,Calc!AI509)","v":11000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ509)","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,Calc!AK509)","v":12100.000000000002},{"$f":"IF(AL$11=\"\",0,Calc!AL509)","v":12100.000000000002},{"$f":"IF(AM$11=\"\",0,Calc!AM509)","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,Calc!AN509)","v":13310.000000000004},{"$f":"IF(AO$11=\"\",0,Calc!AO509)","v":13310.000000000004},{"$f":"IF(AP$11=\"\",0,Calc!AP509)","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,Calc!AQ509)","v":14641.000000000004},{"$f":"IF(AR$11=\"\",0,Calc!AR509)","v":14641.000000000004},{"$f":"IF(AS$11=\"\",0,Calc!AS509)","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,Calc!AT509)","v":16105.100000000006},{"$f":"IF(AU$11=\"\",0,Calc!AU509)","v":16105.100000000006},{"$f":"IF(AV$11=\"\",0,Calc!AV509)","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,Calc!AW509)","v":17715.610000000008},{"$f":"IF(AX$11=\"\",0,Calc!AX509)","v":17715.610000000008},{"$f":"IF(AY$11=\"\",0,Calc!AY509)","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,Calc!AZ509)","v":19487.171000000013},{"$f":"IF(BA$11=\"\",0,Calc!BA509)","v":19487.171000000013},{"$f":"IF(BB$11=\"\",0,Calc!BB509)","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,Calc!BC509)","v":21435.888100000011},{"$f":"IF(BD$11=\"\",0,Calc!BD509)","v":21435.888100000011},{"$f":"IF(BE$11=\"\",0,Calc!BE509)","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,Calc!BF509)","v":23579.476910000016},{"$f":"IF(BG$11=\"\",0,Calc!BG509)","v":23579.476910000016},{"$f":"IF(BH$11=\"\",0,Calc!BH509)","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,Calc!BI509)","v":25937.424601000017},{"$f":"IF(BJ$11=\"\",0,Calc!BJ509)","v":25937.424601000017},{"$f":"IF(BK$11=\"\",0,Calc!BK509)","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,Calc!BL509)","v":28531.167061100026},{"$f":"IF(BM$11=\"\",0,Calc!BM509)","v":28531.167061100026},{"$f":"IF(BN$11=\"\",0,Calc!BN509)","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,Calc!BO509)","v":31384.283767210025},{"$f":"IF(BP$11=\"\",0,Calc!BP509)","v":31384.283767210025},{"$f":"IF(BQ$11=\"\",0,Calc!BQ509)","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,Calc!BR509)","v":34522.712143931029},{"$f":"IF(BS$11=\"\",0,Calc!BS509)","v":34522.712143931029},{"$f":"IF(BT$11=\"\",0,Calc!BT509)","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,Calc!BU509)","v":37974.983358324142},{"$f":"IF(BV$11=\"\",0,Calc!BV509)","v":37974.983358324142},{"$f":"IF(BW$11=\"\",0,Calc!BW509)","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,Calc!BX509)","v":41772.481694156551},{"$f":"IF(BY$11=\"\",0,Calc!BY509)","v":41772.481694156551},{"$f":"IF(BZ$11=\"\",0,Calc!BZ509)","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,Calc!CA509)","v":45949.729863572211},{"$f":"IF(CB$11=\"\",0,Calc!CB509)","v":45949.729863572211},{"$f":"IF(CC$11=\"\",0,Calc!CC509)","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,Calc!CD509)","v":50544.702849929432},{"$f":"IF(CE$11=\"\",0,Calc!CE509)","v":50544.702849929432},{"$f":"IF(CF$11=\"\",0,Calc!CF509)","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,Calc!CG509)","v":55599.173134922377},{"$f":"IF(CH$11=\"\",0,Calc!CH509)","v":55599.173134922377},{"$f":"IF(CI$11=\"\",0,Calc!CI509)","v":61159.09044841463},{"$f":"IF(CJ$11=\"\",0,Calc!CJ509)","v":61159.09044841463},{"$f":"IF(CK$11=\"\",0,Calc!CK509)","v":61159.09044841463},{"$f":"IF(CL$11=\"\",0,Calc!CL509)","v":67274.999493256095},{"$f":"IF(CM$11=\"\",0,Calc!CM509)","v":67274.999493256095},{"$f":"IF(CN$11=\"\",0,Calc!CN509)","v":67274.999493256095},{"$f":"IF(CO$11=\"\",0,Calc!CO509)","v":74002.499442581713},{"$f":"IF(CP$11=\"\",0,Calc!CP509)","v":74002.499442581713},{"$f":"IF(CQ$11=\"\",0,Calc!CQ509)","v":74002.499442581713},{"$f":"IF(CR$11=\"\",0,Calc!CR509)","v":81402.749386839889},{"$f":"IF(CS$11=\"\",0,Calc!CS509)","v":81402.749386839889},{"$f":"IF(CT$11=\"\",0,Calc!CT509)","v":81402.749386839889},{"$f":"IF(CU$11=\"\",0,Calc!CU509)","v":0}]
[{"$f":"ROW()","v":236}]
[{"$f":"ROW()","v":239},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B239=Lists!$CU$24,SUMIFS($Z239:$CV239,$Z$2:$CV$2,Periods!$Q$18),SUM($Z239:$CV239))","v":384300000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA611)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB611)","v":280000},{"$f":"IF(AC$11=\"\",0,Calc!AC611)","v":3890000},{"$f":"IF(AD$11=\"\",0,Calc!AD611)","v":11920000},{"$f":"IF(AE$11=\"\",0,Calc!AE611)","v":9630000},{"$f":"IF(AF$11=\"\",0,Calc!AF611)","v":12800000},{"$f":"IF(AG$11=\"\",0,Calc!AG611)","v":11080000},{"$f":"IF(AH$11=\"\",0,Calc!AH611)","v":2200000},{"$f":"IF(AI$11=\"\",0,Calc!AI611)","v":15250000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ611)","v":13850000},{"$f":"IF(AK$11=\"\",0,Calc!AK611)","v":1000000},{"$f":"IF(AL$11=\"\",0,Calc!AL611)","v":1680000},{"$f":"IF(AM$11=\"\",0,Calc!AM611)","v":18300000},{"$f":"IF(AN$11=\"\",0,Calc!AN611)","v":16620000},{"$f":"IF(AO$11=\"\",0,Calc!AO611)","v":1200000},{"$f":"IF(AP$11=\"\",0,Calc!AP611)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ611)","v":1680000},{"$f":"IF(AR$11=\"\",0,Calc!AR611)","v":18300000},{"$f":"IF(AS$11=\"\",0,Calc!AS611)","v":16620000},{"$f":"IF(AT$11=\"\",0,Calc!AT611)","v":1200000},{"$f":"IF(AU$11=\"\",0,Calc!AU611)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV611)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW611)","v":1680000},{"$f":"IF(AX$11=\"\",0,Calc!AX611)","v":18300000},{"$f":"IF(AY$11=\"\",0,Calc!AY611)","v":16620000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ611)","v":1200000},{"$f":"IF(BA$11=\"\",0,Calc!BA611)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB611)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC611)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD611)","v":1680000},{"$f":"IF(BE$11=\"\",0,Calc!BE611)","v":18300000},{"$f":"IF(BF$11=\"\",0,Calc!BF611)","v":16620000},{"$f":"IF(BG$11=\"\",0,Calc!BG611)","v":1200000},{"$f":"IF(BH$11=\"\",0,Calc!BH611)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI611)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ611)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK611)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL611)","v":1680000},{"$f":"IF(BM$11=\"\",0,Calc!BM611)","v":18300000},{"$f":"IF(BN$11=\"\",0,Calc!BN611)","v":16620000},{"$f":"IF(BO$11=\"\",0,Calc!BO611)","v":1200000},{"$f":"IF(BP$11=\"\",0,Calc!BP611)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ611)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR611)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS611)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT611)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU611)","v":1680000},{"$f":"IF(BV$11=\"\",0,Calc!BV611)","v":18300000},{"$f":"IF(BW$11=\"\",0,Calc!BW611)","v":16620000},{"$f":"IF(BX$11=\"\",0,Calc!BX611)","v":1200000},{"$f":"IF(BY$11=\"\",0,Calc!BY611)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ611)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA611)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB611)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC611)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD611)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE611)","v":1680000},{"$f":"IF(CF$11=\"\",0,Calc!CF611)","v":18300000},{"$f":"IF(CG$11=\"\",0,Calc!CG611)","v":16620000},{"$f":"IF(CH$11=\"\",0,Calc!CH611)","v":1200000},{"$f":"IF(CI$11=\"\",0,Calc!CI611)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ611)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK611)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL611)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM611)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN611)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO611)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP611)","v":1680000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ611)","v":18300000},{"$f":"IF(CR$11=\"\",0,Calc!CR611)","v":16620000},{"$f":"IF(CS$11=\"\",0,Calc!CS611)","v":1200000},{"$f":"IF(CT$11=\"\",0,Calc!CT611)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU611)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":250},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L250)=0,$L250=0,$L250=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L250)))","v":"налог на имущество организаций"},null,null,{"$f":"L249+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B250=Lists!$CU$24,SUMIFS($Z250:$CV250,$Z$2:$CV$2,Periods!$Q$18),SUM($Z250:$CV250))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA726)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB726)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC726)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD726)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE726)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF726)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG726)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH726)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI726)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ726)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK726)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL726)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM726)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN726)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO726)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP726)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ726)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR726)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS726)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT726)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU726)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV726)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW726)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX726)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY726)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ726)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA726)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB726)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC726)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD726)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE726)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF726)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG726)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH726)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI726)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ726)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK726)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL726)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM726)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN726)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO726)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP726)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ726)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR726)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS726)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT726)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU726)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV726)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW726)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX726)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY726)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ726)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA726)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB726)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC726)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD726)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE726)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF726)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG726)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH726)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI726)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ726)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK726)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL726)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM726)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN726)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO726)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP726)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ726)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR726)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS726)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT726)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU726)","v":0}]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":260},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=Lists!$CU$24,SUMIFS($Z260:$CV260,$Z$2:$CV$2,Periods!$Q$18),SUM($Z260:$CV260))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA815)","v":50000000},{"$f":"IF(AB$11=\"\",0,Calc!AB815)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC815)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD815)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE815)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF815)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG815)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH815)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI815)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ815)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK815)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL815)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM815)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN815)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO815)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP815)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ815)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR815)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS815)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT815)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU815)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV815)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW815)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX815)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY815)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ815)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA815)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB815)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC815)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD815)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE815)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF815)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG815)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH815)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI815)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ815)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK815)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL815)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM815)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN815)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO815)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP815)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ815)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR815)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS815)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT815)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU815)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV815)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW815)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX815)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY815)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ815)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA815)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB815)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC815)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD815)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE815)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF815)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG815)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH815)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI815)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ815)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK815)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL815)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM815)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN815)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO815)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP815)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ815)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR815)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS815)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT815)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU815)","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":266},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B266=Lists!$CU$24,SUMIFS($Z266:$CV266,$Z$2:$CV$2,Periods!$Q$18),SUM($Z266:$CV266))","v":31633333.333333332},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA849)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB849)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC849)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD849)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE849)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF849)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG849)","v":66666.666666666672},{"$f":"IF(AH$11=\"\",0,Calc!AH849)","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,Calc!AI849)","v":400000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ849)","v":400000},{"$f":"IF(AK$11=\"\",0,Calc!AK849)","v":400000},{"$f":"IF(AL$11=\"\",0,Calc!AL849)","v":866666.66666666674},{"$f":"IF(AM$11=\"\",0,Calc!AM849)","v":850617.28395061742},{"$f":"IF(AN$11=\"\",0,Calc!AN849)","v":834567.90123456786},{"$f":"IF(AO$11=\"\",0,Calc!AO849)","v":818518.51851851854},{"$f":"IF(AP$11=\"\",0,Calc!AP849)","v":802469.13580246922},{"$f":"IF(AQ$11=\"\",0,Calc!AQ849)","v":786419.75308641978},{"$f":"IF(AR$11=\"\",0,Calc!AR849)","v":770370.37037037034},{"$f":"IF(AS$11=\"\",0,Calc!AS849)","v":1020987.6543209878},{"$f":"IF(AT$11=\"\",0,Calc!AT849)","v":999264.51273969014},{"$f":"IF(AU$11=\"\",0,Calc!AU849)","v":977541.3711583924},{"$f":"IF(AV$11=\"\",0,Calc!AV849)","v":955818.22957709478},{"$f":"IF(AW$11=\"\",0,Calc!AW849)","v":934095.08799579728},{"$f":"IF(AX$11=\"\",0,Calc!AX849)","v":912371.94641449978},{"$f":"IF(AY$11=\"\",0,Calc!AY849)","v":890648.80483320192},{"$f":"IF(AZ$11=\"\",0,Calc!AZ849)","v":868925.66325190431},{"$f":"IF(BA$11=\"\",0,Calc!BA849)","v":847202.5216706068},{"$f":"IF(BB$11=\"\",0,Calc!BB849)","v":825479.38008930907},{"$f":"IF(BC$11=\"\",0,Calc!BC849)","v":803756.23850801156},{"$f":"IF(BD$11=\"\",0,Calc!BD849)","v":782033.09692671383},{"$f":"IF(BE$11=\"\",0,Calc!BE849)","v":760309.95534541621},{"$f":"IF(BF$11=\"\",0,Calc!BF849)","v":738586.81376411859},{"$f":"IF(BG$11=\"\",0,Calc!BG849)","v":716863.67218282109},{"$f":"IF(BH$11=\"\",0,Calc!BH849)","v":695140.53060152347},{"$f":"IF(BI$11=\"\",0,Calc!BI849)","v":673417.38902022573},{"$f":"IF(BJ$11=\"\",0,Calc!BJ849)","v":651694.24743892811},{"$f":"IF(BK$11=\"\",0,Calc!BK849)","v":629971.10585763061},{"$f":"IF(BL$11=\"\",0,Calc!BL849)","v":608247.96427633299},{"$f":"IF(BM$11=\"\",0,Calc!BM849)","v":586524.82269503537},{"$f":"IF(BN$11=\"\",0,Calc!BN849)","v":564801.68111373764},{"$f":"IF(BO$11=\"\",0,Calc!BO849)","v":543078.53953244002},{"$f":"IF(BP$11=\"\",0,Calc!BP849)","v":521355.39795114251},{"$f":"IF(BQ$11=\"\",0,Calc!BQ849)","v":499632.25636984489},{"$f":"IF(BR$11=\"\",0,Calc!BR849)","v":477909.11478854722},{"$f":"IF(BS$11=\"\",0,Calc!BS849)","v":456185.9732072496},{"$f":"IF(BT$11=\"\",0,Calc!BT849)","v":434462.83162595198},{"$f":"IF(BU$11=\"\",0,Calc!BU849)","v":412739.69004465448},{"$f":"IF(BV$11=\"\",0,Calc!BV849)","v":391016.54846335686},{"$f":"IF(BW$11=\"\",0,Calc!BW849)","v":369293.40688205924},{"$f":"IF(BX$11=\"\",0,Calc!BX849)","v":347570.26530076156},{"$f":"IF(BY$11=\"\",0,Calc!BY849)","v":325847.12371946394},{"$f":"IF(BZ$11=\"\",0,Calc!BZ849)","v":304123.98213816632},{"$f":"IF(CA$11=\"\",0,Calc!CA849)","v":282400.8405568687},{"$f":"IF(CB$11=\"\",0,Calc!CB849)","v":260677.69897557114},{"$f":"IF(CC$11=\"\",0,Calc!CC849)","v":238954.55739427352},{"$f":"IF(CD$11=\"\",0,Calc!CD849)","v":217231.41581297596},{"$f":"IF(CE$11=\"\",0,Calc!CE849)","v":195508.27423167846},{"$f":"IF(CF$11=\"\",0,Calc!CF849)","v":173785.13265038093},{"$f":"IF(CG$11=\"\",0,Calc!CG849)","v":152061.99106908322},{"$f":"IF(CH$11=\"\",0,Calc!CH849)","v":130338.84948778569},{"$f":"IF(CI$11=\"\",0,Calc!CI849)","v":108615.70790648818},{"$f":"IF(CJ$11=\"\",0,Calc!CJ849)","v":86892.566325190463},{"$f":"IF(CK$11=\"\",0,Calc!CK849)","v":65169.424743892749},{"$f":"IF(CL$11=\"\",0,Calc!CL849)","v":43446.283162595231},{"$f":"IF(CM$11=\"\",0,Calc!CM849)","v":21723.141581297717},{"$f":"IF(CN$11=\"\",0,Calc!CN849)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO849)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP849)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ849)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR849)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS849)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT849)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU849)","v":0}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":275}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":281},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":286},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z286:$CV286,$Z$2:$CV$2,Periods!$Q$18)","v":21148110.197879404},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA748)","v":111.23000000000002},{"$f":"IF(AB$11=\"\",0,Calc!AB748)","v":722.65200000000004},{"$f":"IF(AC$11=\"\",0,Calc!AC748)","v":7965.8320000000003},{"$f":"IF(AD$11=\"\",0,Calc!AD748)","v":23381.344000000005},{"$f":"IF(AE$11=\"\",0,Calc!AE748)","v":67309.71100000001},{"$f":"IF(AF$11=\"\",0,Calc!AF748)","v":175528.82575000002},{"$f":"IF(AG$11=\"\",0,Calc!AG748)","v":364077.34950000001},{"$f":"IF(AH$11=\"\",0,Calc!AH748)","v":602813.87552499992},{"$f":"IF(AI$11=\"\",0,Calc!AI748)","v":904315.81397000002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ748)","v":1331363.0556568999},{"$f":"IF(AK$11=\"\",0,Calc!AK748)","v":1896849.4572014003},{"$f":"IF(AL$11=\"\",0,Calc!AL748)","v":2516608.1167883007},{"$f":"IF(AM$11=\"\",0,Calc!AM748)","v":3141708.3107105009},{"$f":"IF(AN$11=\"\",0,Calc!AN748)","v":3603482.7013847008},{"$f":"IF(AO$11=\"\",0,Calc!AO748)","v":4157811.1798332506},{"$f":"IF(AP$11=\"\",0,Calc!AP748)","v":4556600.9475896712},{"$f":"IF(AQ$11=\"\",0,Calc!AQ748)","v":4974299.7245344287},{"$f":"IF(AR$11=\"\",0,Calc!AR748)","v":5669732.6739675971},{"$f":"IF(AS$11=\"\",0,Calc!AS748)","v":7077340.999582408},{"$f":"IF(AT$11=\"\",0,Calc!AT748)","v":8345927.2786157085},{"$f":"IF(AU$11=\"\",0,Calc!AU748)","v":9117888.77619287},{"$f":"IF(AV$11=\"\",0,Calc!AV748)","v":10104655.112620411},{"$f":"IF(AW$11=\"\",0,Calc!AW748)","v":11575277.133292474},{"$f":"IF(AX$11=\"\",0,Calc!AX748)","v":13057293.254870795},{"$f":"IF(AY$11=\"\",0,Calc!AY748)","v":14207967.836673319},{"$f":"IF(AZ$11=\"\",0,Calc!AZ748)","v":14588069.413647603},{"$f":"IF(BA$11=\"\",0,Calc!BA748)","v":14944467.61535392},{"$f":"IF(BB$11=\"\",0,Calc!BB748)","v":14951908.08853166},{"$f":"IF(BC$11=\"\",0,Calc!BC748)","v":15050124.614822278},{"$f":"IF(BD$11=\"\",0,Calc!BD748)","v":15730281.634066384},{"$f":"IF(BE$11=\"\",0,Calc!BE748)","v":18656653.385588598},{"$f":"IF(BF$11=\"\",0,Calc!BF748)","v":21058589.132155053},{"$f":"IF(BG$11=\"\",0,Calc!BG748)","v":21791702.806353278},{"$f":"IF(BH$11=\"\",0,Calc!BH748)","v":22937247.731273871},{"$f":"IF(BI$11=\"\",0,Calc!BI748)","v":25097079.662723243},{"$f":"IF(BJ$11=\"\",0,Calc!BJ748)","v":27079869.591497384},{"$f":"IF(BK$11=\"\",0,Calc!BK748)","v":28205407.92204899},{"$f":"IF(BL$11=\"\",0,Calc!BL748)","v":27838372.261554249},{"$f":"IF(BM$11=\"\",0,Calc!BM748)","v":27440188.021006312},{"$f":"IF(BN$11=\"\",0,Calc!BN748)","v":26598406.430326831},{"$f":"IF(BO$11=\"\",0,Calc!BO748)","v":26106799.515387114},{"$f":"IF(BP$11=\"\",0,Calc!BP748)","v":26495108.942412749},{"$f":"IF(BQ$11=\"\",0,Calc!BQ748)","v":30608188.542843942},{"$f":"IF(BR$11=\"\",0,Calc!BR748)","v":33876480.615388431},{"$f":"IF(BS$11=\"\",0,Calc!BS748)","v":34465309.754013397},{"$f":"IF(BT$11=\"\",0,Calc!BT748)","v":35469621.223089725},{"$f":"IF(BU$11=\"\",0,Calc!BU748)","v":38042258.864864625},{"$f":"IF(BV$11=\"\",0,Calc!BV748)","v":40337536.813731611},{"$f":"IF(BW$11=\"\",0,Calc!BW748)","v":41580320.724845193},{"$f":"IF(BX$11=\"\",0,Calc!BX748)","v":40705314.422987424},{"$f":"IF(BY$11=\"\",0,Calc!BY748)","v":39891468.423898466},{"$f":"IF(BZ$11=\"\",0,Calc!BZ748)","v":38473319.928244591},{"$f":"IF(CA$11=\"\",0,Calc!CA748)","v":37556553.075612649},{"$f":"IF(CB$11=\"\",0,Calc!CB748)","v":37747236.257122375},{"$f":"IF(CC$11=\"\",0,Calc!CC748)","v":42874039.641918965},{"$f":"IF(CD$11=\"\",0,Calc!CD748)","v":46895745.537605837},{"$f":"IF(CE$11=\"\",0,Calc!CE748)","v":47281013.713958398},{"$f":"IF(CF$11=\"\",0,Calc!CF748)","v":48350045.218399063},{"$f":"IF(CG$11=\"\",0,Calc!CG748)","v":51514768.006718338},{"$f":"IF(CH$11=\"\",0,Calc!CH748)","v":54469378.949696541},{"$f":"IF(CI$11=\"\",0,Calc!CI748)","v":55893146.144194715},{"$f":"IF(CJ$11=\"\",0,Calc!CJ748)","v":54591685.374722265},{"$f":"IF(CK$11=\"\",0,Calc!CK748)","v":53150662.330023378},{"$f":"IF(CL$11=\"\",0,Calc!CL748)","v":51064404.414336555},{"$f":"IF(CM$11=\"\",0,Calc!CM748)","v":49659662.232313983},{"$f":"IF(CN$11=\"\",0,Calc!CN748)","v":49784793.176124424},{"$f":"IF(CO$11=\"\",0,Calc!CO748)","v":55963364.342271857},{"$f":"IF(CP$11=\"\",0,Calc!CP748)","v":60801428.449407697},{"$f":"IF(CQ$11=\"\",0,Calc!CQ748)","v":59926894.532791398},{"$f":"IF(CR$11=\"\",0,Calc!CR748)","v":51347388.508801445},{"$f":"IF(CS$11=\"\",0,Calc!CS748)","v":36687585.71272599},{"$f":"IF(CT$11=\"\",0,Calc!CT748)","v":21148110.197879404},{"$f":"IF(CU$11=\"\",0,Calc!CU748)","v":0}]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":297},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z297:$CV297,$Z$2:$CV$2,Periods!$Q$18)","v":370321351.83327234},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z161:AA161))","v":-2366050},{"$f":"IF(AB$11=\"\",0,SUM($Z161:AB161))","v":-3873683.333333333},{"$f":"IF(AC$11=\"\",0,SUM($Z161:AC161))","v":-5751366.666666666},{"$f":"IF(AD$11=\"\",0,SUM($Z161:AD161))","v":-7601708.333333333},{"$f":"IF(AE$11=\"\",0,SUM($Z161:AE161))","v":-9708564.5833333321},{"$f":"IF(AF$11=\"\",0,SUM($Z161:AF161))","v":-11909932.908004843},{"$f":"IF(AG$11=\"\",0,SUM($Z161:AG161))","v":-14244614.097240023},{"$f":"IF(AH$11=\"\",0,SUM($Z161:AH161))","v":-17139776.646539189},{"$f":"IF(AI$11=\"\",0,SUM($Z161:AI161))","v":-19884431.621286828},{"$f":"IF(AJ$11=\"\",0,SUM($Z161:AJ161))","v":-22499454.015298255},{"$f":"IF(AK$11=\"\",0,SUM($Z161:AK161))","v":-25593724.927807596},{"$f":"IF(AL$11=\"\",0,SUM($Z161:AL161))","v":-28803530.234813754},{"$f":"IF(AM$11=\"\",0,SUM($Z161:AM161))","v":-31575466.462368973},{"$f":"IF(AN$11=\"\",0,SUM($Z161:AN161))","v":-33946096.403685167},{"$f":"IF(AO$11=\"\",0,SUM($Z161:AO161))","v":-36013125.169476427},{"$f":"IF(AP$11=\"\",0,SUM($Z161:AP161))","v":-37746349.565679327},{"$f":"IF(AQ$11=\"\",0,SUM($Z161:AQ161))","v":-39665102.51621592},{"$f":"IF(AR$11=\"\",0,SUM($Z161:AR161))","v":-41485966.743253902},{"$f":"IF(AS$11=\"\",0,SUM($Z161:AS161))","v":-43170344.966972061},{"$f":"IF(AT$11=\"\",0,SUM($Z161:AT161))","v":-45360863.673743822},{"$f":"IF(AU$11=\"\",0,SUM($Z161:AU161))","v":-46415806.109497041},{"$f":"IF(AV$11=\"\",0,SUM($Z161:AV161))","v":-46198122.188876338},{"$f":"IF(AW$11=\"\",0,SUM($Z161:AW161))","v":-46242516.691883311},{"$f":"IF(AX$11=\"\",0,SUM($Z161:AX161))","v":-46146179.978943892},{"$f":"IF(AY$11=\"\",0,SUM($Z161:AY161))","v":-45222417.842615083},{"$f":"IF(AZ$11=\"\",0,SUM($Z161:AZ161))","v":-43377778.996898338},{"$f":"IF(BA$11=\"\",0,SUM($Z161:BA161))","v":-40767631.458345219},{"$f":"IF(BB$11=\"\",0,SUM($Z161:BB161))","v":-37749890.478945017},{"$f":"IF(BC$11=\"\",0,SUM($Z161:BC161))","v":-35574056.584666841},{"$f":"IF(BD$11=\"\",0,SUM($Z161:BD161))","v":-33453323.103359882},{"$f":"IF(BE$11=\"\",0,SUM($Z161:BE161))","v":-30960063.361837253},{"$f":"IF(BF$11=\"\",0,SUM($Z161:BF161))","v":-30665751.424370121},{"$f":"IF(BG$11=\"\",0,SUM($Z161:BG161))","v":-27144608.715718456},{"$f":"IF(BH$11=\"\",0,SUM($Z161:BH161))","v":-20948201.536742378},{"$f":"IF(BI$11=\"\",0,SUM($Z161:BI161))","v":-15687457.206442654},{"$f":"IF(BJ$11=\"\",0,SUM($Z161:BJ161))","v":-10223494.338137519},{"$f":"IF(BK$11=\"\",0,SUM($Z161:BK161))","v":-2943102.9236503243},{"$f":"IF(BL$11=\"\",0,SUM($Z161:BL161))","v":4722244.8574584238},{"$f":"IF(BM$11=\"\",0,SUM($Z161:BM161))","v":12428939.102494732},{"$f":"IF(BN$11=\"\",0,SUM($Z161:BN161))","v":19811441.002955906},{"$f":"IF(BO$11=\"\",0,SUM($Z161:BO161))","v":25263606.411112063},{"$f":"IF(BP$11=\"\",0,SUM($Z161:BP161))","v":30831950.904555529},{"$f":"IF(BQ$11=\"\",0,SUM($Z161:BQ161))","v":36465968.432179205},{"$f":"IF(BR$11=\"\",0,SUM($Z161:BR161))","v":39044543.864176393},{"$f":"IF(BS$11=\"\",0,SUM($Z161:BS161))","v":45925312.391376622},{"$f":"IF(BT$11=\"\",0,SUM($Z161:BT161))","v":55784799.247768693},{"$f":"IF(BU$11=\"\",0,SUM($Z161:BU161))","v":64040571.962130792},{"$f":"IF(BV$11=\"\",0,SUM($Z161:BV161))","v":72343501.631738007},{"$f":"IF(BW$11=\"\",0,SUM($Z161:BW161))","v":82522267.329792455},{"$f":"IF(BX$11=\"\",0,SUM($Z161:BX161))","v":93909362.950190306},{"$f":"IF(BY$11=\"\",0,SUM($Z161:BY161))","v":106300303.32066309},{"$f":"IF(BZ$11=\"\",0,SUM($Z161:BZ161))","v":118176709.02641487},{"$f":"IF(CA$11=\"\",0,SUM($Z161:CA161))","v":127457874.35466315},{"$f":"IF(CB$11=\"\",0,SUM($Z161:CB161))","v":136845531.39435571},{"$f":"IF(CC$11=\"\",0,SUM($Z161:CC161))","v":146224214.85246867},{"$f":"IF(CD$11=\"\",0,SUM($Z161:CD161))","v":151329118.35662901},{"$f":"IF(CE$11=\"\",0,SUM($Z161:CE161))","v":161955669.69107038},{"$f":"IF(CF$11=\"\",0,SUM($Z161:CF161))","v":176206727.54864788},{"$f":"IF(CG$11=\"\",0,SUM($Z161:CG161))","v":188234152.03597093},{"$f":"IF(CH$11=\"\",0,SUM($Z161:CH161))","v":200001092.07408705},{"$f":"IF(CI$11=\"\",0,SUM($Z161:CI161))","v":214281395.42001495},{"$f":"IF(CJ$11=\"\",0,SUM($Z161:CJ161))","v":230261777.23491475},{"$f":"IF(CK$11=\"\",0,SUM($Z161:CK161))","v":247275577.86980581},{"$f":"IF(CL$11=\"\",0,SUM($Z161:CL161))","v":263481541.92383444},{"$f":"IF(CM$11=\"\",0,SUM($Z161:CM161))","v":276029553.13224435},{"$f":"IF(CN$11=\"\",0,SUM($Z161:CN161))","v":288894152.74740714},{"$f":"IF(CO$11=\"\",0,SUM($Z161:CO161))","v":301281629.40935254},{"$f":"IF(CP$11=\"\",0,SUM($Z161:CP161))","v":308181666.33705527},{"$f":"IF(CQ$11=\"\",0,SUM($Z161:CQ161))","v":322125788.47992122},{"$f":"IF(CR$11=\"\",0,SUM($Z161:CR161))","v":340207135.80522698},{"$f":"IF(CS$11=\"\",0,SUM($Z161:CS161))","v":355379597.97722697},{"$f":"IF(CT$11=\"\",0,SUM($Z161:CT161))","v":370321351.83327234},{"$f":"IF(CU$11=\"\",0,SUM($Z161:CU161))","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z302:$CV302,$Z$2:$CV$2,Periods!$Q$18)","v":3477973.7429196686},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA760)","v":500000},{"$f":"IF(AB$11=\"\",0,Calc!AB760)","v":500000},{"$f":"IF(AC$11=\"\",0,Calc!AC760)","v":535000},{"$f":"IF(AD$11=\"\",0,Calc!AD760)","v":535000},{"$f":"IF(AE$11=\"\",0,Calc!AE760)","v":535000},{"$f":"IF(AF$11=\"\",0,Calc!AF760)","v":536328.796875},{"$f":"IF(AG$11=\"\",0,Calc!AG760)","v":537944.15442708333},{"$f":"IF(AH$11=\"\",0,Calc!AH760)","v":541712.77869791666},{"$f":"IF(AI$11=\"\",0,Calc!AI760)","v":561839.01635416655},{"$f":"IF(AJ$11=\"\",0,Calc!AJ760)","v":565623.27062499989},{"$f":"IF(AK$11=\"\",0,Calc!AK760)","v":584684.19999999995},{"$f":"IF(AL$11=\"\",0,Calc!AL760)","v":608249.84406249993},{"$f":"IF(AM$11=\"\",0,Calc!AM760)","v":662174.65354374994},{"$f":"IF(AN$11=\"\",0,Calc!AN760)","v":695143.83728125016},{"$f":"IF(AO$11=\"\",0,Calc!AO760)","v":733780.91432812531},{"$f":"IF(AP$11=\"\",0,Calc!AP760)","v":753059.04499843763},{"$f":"IF(AQ$11=\"\",0,Calc!AQ760)","v":753059.04499843763},{"$f":"IF(AR$11=\"\",0,Calc!AR760)","v":865117.48927500029},{"$f":"IF(AS$11=\"\",0,Calc!AS760)","v":865117.48927500029},{"$f":"IF(AT$11=\"\",0,Calc!AT760)","v":865117.48927500052},{"$f":"IF(AU$11=\"\",0,Calc!AU760)","v":1001691.2920250003},{"$f":"IF(AV$11=\"\",0,Calc!AV760)","v":1015957.9778125002},{"$f":"IF(AW$11=\"\",0,Calc!AW760)","v":1015957.9778125002},{"$f":"IF(AX$11=\"\",0,Calc!AX760)","v":1115921.5732187503},{"$f":"IF(AY$11=\"\",0,Calc!AY760)","v":1243306.413085625},{"$f":"IF(AZ$11=\"\",0,Calc!AZ760)","v":1336551.3607862494},{"$f":"IF(BA$11=\"\",0,Calc!BA760)","v":1417059.3738068761},{"$f":"IF(BB$11=\"\",0,Calc!BB760)","v":1417059.3738068752},{"$f":"IF(BC$11=\"\",0,Calc!BC760)","v":1417059.3738068743},{"$f":"IF(BD$11=\"\",0,Calc!BD760)","v":1590862.1398305018},{"$f":"IF(BE$11=\"\",0,Calc!BE760)","v":1590862.1398304999},{"$f":"IF(BF$11=\"\",0,Calc!BF760)","v":1590862.1398304999},{"$f":"IF(BG$11=\"\",0,Calc!BG760)","v":1769530.5022412483},{"$f":"IF(BH$11=\"\",0,Calc!BH760)","v":1769530.5022412483},{"$f":"IF(BI$11=\"\",0,Calc!BI760)","v":1769530.5022412483},{"$f":"IF(BJ$11=\"\",0,Calc!BJ760)","v":1811898.2625009976},{"$f":"IF(BK$11=\"\",0,Calc!BK760)","v":1997100.8007012494},{"$f":"IF(BL$11=\"\",0,Calc!BL760)","v":2109793.8079214599},{"$f":"IF(BM$11=\"\",0,Calc!BM760)","v":2173135.5519381166},{"$f":"IF(BN$11=\"\",0,Calc!BN760)","v":2173135.5519381184},{"$f":"IF(BO$11=\"\",0,Calc!BO760)","v":2173135.5519381166},{"$f":"IF(BP$11=\"\",0,Calc!BP760)","v":2279497.6547395587},{"$f":"IF(BQ$11=\"\",0,Calc!BQ760)","v":2279497.654739555},{"$f":"IF(BR$11=\"\",0,Calc!BR760)","v":2279497.6547395587},{"$f":"IF(BS$11=\"\",0,Calc!BS760)","v":2406893.4314572364},{"$f":"IF(BT$11=\"\",0,Calc!BT760)","v":2406893.4314572439},{"$f":"IF(BU$11=\"\",0,Calc!BU760)","v":2406893.4314572439},{"$f":"IF(BV$11=\"\",0,Calc!BV760)","v":2406893.4314572439},{"$f":"IF(BW$11=\"\",0,Calc!BW760)","v":2563693.1125561185},{"$f":"IF(BX$11=\"\",0,Calc!BX760)","v":2724814.6808427051},{"$f":"IF(BY$11=\"\",0,Calc!BY760)","v":2753868.1199573018},{"$f":"IF(BZ$11=\"\",0,Calc!BZ760)","v":2753868.1199573055},{"$f":"IF(CA$11=\"\",0,Calc!CA760)","v":2753868.119957298},{"$f":"IF(CB$11=\"\",0,Calc!CB760)","v":2861947.175780654},{"$f":"IF(CC$11=\"\",0,Calc!CC760)","v":2861947.175780654},{"$f":"IF(CD$11=\"\",0,Calc!CD760)","v":2861947.175780654},{"$f":"IF(CE$11=\"\",0,Calc!CE760)","v":2960192.5936005041},{"$f":"IF(CF$11=\"\",0,Calc!CF760)","v":2960192.5936005041},{"$f":"IF(CG$11=\"\",0,Calc!CG760)","v":2960192.5936005041},{"$f":"IF(CH$11=\"\",0,Calc!CH760)","v":2960192.5936005041},{"$f":"IF(CI$11=\"\",0,Calc!CI760)","v":3097778.8949911892},{"$f":"IF(CJ$11=\"\",0,Calc!CJ760)","v":3260740.8983579427},{"$f":"IF(CK$11=\"\",0,Calc!CK760)","v":3330613.0000763908},{"$f":"IF(CL$11=\"\",0,Calc!CL760)","v":3330613.0000763908},{"$f":"IF(CM$11=\"\",0,Calc!CM760)","v":3330613.0000763908},{"$f":"IF(CN$11=\"\",0,Calc!CN760)","v":3359721.8366423547},{"$f":"IF(CO$11=\"\",0,Calc!CO760)","v":3359721.8366423398},{"$f":"IF(CP$11=\"\",0,Calc!CP760)","v":3359721.8366423398},{"$f":"IF(CQ$11=\"\",0,Calc!CQ760)","v":3477973.7429196611},{"$f":"IF(CR$11=\"\",0,Calc!CR760)","v":3477973.7429196537},{"$f":"IF(CS$11=\"\",0,Calc!CS760)","v":3477973.7429196686},{"$f":"IF(CT$11=\"\",0,Calc!CT760)","v":3477973.7429196686},{"$f":"IF(CU$11=\"\",0,Calc!CU760)","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z304:$CV304,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA762)","v":-1500},{"$f":"IF(AB$11=\"\",0,Calc!AB762)","v":-3000},{"$f":"IF(AC$11=\"\",0,Calc!AC762)","v":66000},{"$f":"IF(AD$11=\"\",0,Calc!AD762)","v":189000},{"$f":"IF(AE$11=\"\",0,Calc!AE762)","v":37500},{"$f":"IF(AF$11=\"\",0,Calc!AF762)","v":246000},{"$f":"IF(AG$11=\"\",0,Calc!AG762)","v":34500},{"$f":"IF(AH$11=\"\",0,Calc!AH762)","v":7500},{"$f":"IF(AI$11=\"\",0,Calc!AI762)","v":307500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ762)","v":52500},{"$f":"IF(AK$11=\"\",0,Calc!AK762)","v":-9000},{"$f":"IF(AL$11=\"\",0,Calc!AL762)","v":9000},{"$f":"IF(AM$11=\"\",0,Calc!AM762)","v":369000},{"$f":"IF(AN$11=\"\",0,Calc!AN762)","v":63000},{"$f":"IF(AO$11=\"\",0,Calc!AO762)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP762)","v":-9000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ762)","v":9000},{"$f":"IF(AR$11=\"\",0,Calc!AR762)","v":369000},{"$f":"IF(AS$11=\"\",0,Calc!AS762)","v":63000},{"$f":"IF(AT$11=\"\",0,Calc!AT762)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU762)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV762)","v":-9000},{"$f":"IF(AW$11=\"\",0,Calc!AW762)","v":9000},{"$f":"IF(AX$11=\"\",0,Calc!AX762)","v":369000},{"$f":"IF(AY$11=\"\",0,Calc!AY762)","v":63000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ762)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA762)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB762)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC762)","v":-9000},{"$f":"IF(BD$11=\"\",0,Calc!BD762)","v":9000},{"$f":"IF(BE$11=\"\",0,Calc!BE762)","v":369000},{"$f":"IF(BF$11=\"\",0,Calc!BF762)","v":63000},{"$f":"IF(BG$11=\"\",0,Calc!BG762)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH762)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI762)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ762)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK762)","v":-9000},{"$f":"IF(BL$11=\"\",0,Calc!BL762)","v":9000},{"$f":"IF(BM$11=\"\",0,Calc!BM762)","v":369000},{"$f":"IF(BN$11=\"\",0,Calc!BN762)","v":63000},{"$f":"IF(BO$11=\"\",0,Calc!BO762)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP762)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ762)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR762)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS762)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT762)","v":-9000},{"$f":"IF(BU$11=\"\",0,Calc!BU762)","v":9000},{"$f":"IF(BV$11=\"\",0,Calc!BV762)","v":369000},{"$f":"IF(BW$11=\"\",0,Calc!BW762)","v":63000},{"$f":"IF(BX$11=\"\",0,Calc!BX762)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY762)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ762)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA762)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB762)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC762)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD762)","v":-9000},{"$f":"IF(CE$11=\"\",0,Calc!CE762)","v":9000},{"$f":"IF(CF$11=\"\",0,Calc!CF762)","v":369000},{"$f":"IF(CG$11=\"\",0,Calc!CG762)","v":63000},{"$f":"IF(CH$11=\"\",0,Calc!CH762)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI762)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ762)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK762)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL762)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM762)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN762)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO762)","v":-9000},{"$f":"IF(CP$11=\"\",0,Calc!CP762)","v":9000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ762)","v":369000},{"$f":"IF(CR$11=\"\",0,Calc!CR762)","v":63000},{"$f":"IF(CS$11=\"\",0,Calc!CS762)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT762)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU762)","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z305:$CV305,$Z$2:$CV$2,Periods!$Q$18)","v":1088679.1666666698},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA763)","v":1249.9999999999998},{"$f":"IF(AB$11=\"\",0,Calc!AB763)","v":3749.9999999999991},{"$f":"IF(AC$11=\"\",0,Calc!AC763)","v":8633.3333333333321},{"$f":"IF(AD$11=\"\",0,Calc!AD763)","v":23174.999999999996},{"$f":"IF(AE$11=\"\",0,Calc!AE763)","v":45064.583333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF763)","v":76914.583333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG763)","v":41341.666666666657},{"$f":"IF(AH$11=\"\",0,Calc!AH763)","v":82933.333333333328},{"$f":"IF(AI$11=\"\",0,Calc!AI763)","v":136275},{"$f":"IF(AJ$11=\"\",0,Calc!AJ763)","v":201366.66666666663},{"$f":"IF(AK$11=\"\",0,Calc!AK763)","v":266656.24999999994},{"$f":"IF(AL$11=\"\",0,Calc!AL763)","v":331362.49999999994},{"$f":"IF(AM$11=\"\",0,Calc!AM763)","v":410035.41666666657},{"$f":"IF(AN$11=\"\",0,Calc!AN763)","v":502674.99999999994},{"$f":"IF(AO$11=\"\",0,Calc!AO763)","v":595418.74999999988},{"$f":"IF(AP$11=\"\",0,Calc!AP763)","v":687329.16666666651},{"$f":"IF(AQ$11=\"\",0,Calc!AQ763)","v":778406.24999999988},{"$f":"IF(AR$11=\"\",0,Calc!AR763)","v":883199.99999999988},{"$f":"IF(AS$11=\"\",0,Calc!AS763)","v":116224.30555555562},{"$f":"IF(AT$11=\"\",0,Calc!AT763)","v":232327.08333333337},{"$f":"IF(AU$11=\"\",0,Calc!AU763)","v":347527.08333333337},{"$f":"IF(AV$11=\"\",0,Calc!AV763)","v":461824.30555555562},{"$f":"IF(AW$11=\"\",0,Calc!AW763)","v":575218.75000000012},{"$f":"IF(AX$11=\"\",0,Calc!AX763)","v":699835.41666666686},{"$f":"IF(AY$11=\"\",0,Calc!AY763)","v":835674.30555555585},{"$f":"IF(AZ$11=\"\",0,Calc!AZ763)","v":971183.3333333336},{"$f":"IF(BA$11=\"\",0,Calc!BA763)","v":1105581.2500000005},{"$f":"IF(BB$11=\"\",0,Calc!BB763)","v":1238868.055555556},{"$f":"IF(BC$11=\"\",0,Calc!BC763)","v":1371043.7500000005},{"$f":"IF(BD$11=\"\",0,Calc!BD763)","v":1502108.333333334},{"$f":"IF(BE$11=\"\",0,Calc!BE763)","v":142078.47222222295},{"$f":"IF(BF$11=\"\",0,Calc!BF763)","v":295170.83333333395},{"$f":"IF(BG$11=\"\",0,Calc!BG763)","v":447725.00000000047},{"$f":"IF(BH$11=\"\",0,Calc!BH763)","v":598959.72222222248},{"$f":"IF(BI$11=\"\",0,Calc!BI763)","v":748875.00000000047},{"$f":"IF(BJ$11=\"\",0,Calc!BJ763)","v":897470.83333333395},{"$f":"IF(BK$11=\"\",0,Calc!BK763)","v":1044747.2222222229},{"$f":"IF(BL$11=\"\",0,Calc!BL763)","v":1190704.1666666674},{"$f":"IF(BM$11=\"\",0,Calc!BM763)","v":1347466.6666666674},{"$f":"IF(BN$11=\"\",0,Calc!BN763)","v":1515034.7222222229},{"$f":"IF(BO$11=\"\",0,Calc!BO763)","v":1681856.2500000009},{"$f":"IF(BP$11=\"\",0,Calc!BP763)","v":1847150.0000000009},{"$f":"IF(BQ$11=\"\",0,Calc!BQ763)","v":163765.97222222295},{"$f":"IF(BR$11=\"\",0,Calc!BR763)","v":326004.16666666698},{"$f":"IF(BS$11=\"\",0,Calc!BS763)","v":486714.58333333395},{"$f":"IF(BT$11=\"\",0,Calc!BT763)","v":645897.22222222295},{"$f":"IF(BU$11=\"\",0,Calc!BU763)","v":803552.08333333395},{"$f":"IF(BV$11=\"\",0,Calc!BV763)","v":971804.16666666698},{"$f":"IF(BW$11=\"\",0,Calc!BW763)","v":1150653.472222222},{"$f":"IF(BX$11=\"\",0,Calc!BX763)","v":1328547.916666666},{"$f":"IF(BY$11=\"\",0,Calc!BY763)","v":1504706.2499999991},{"$f":"IF(BZ$11=\"\",0,Calc!BZ763)","v":1679128.4722222211},{"$f":"IF(CA$11=\"\",0,Calc!CA763)","v":1851814.5833333321},{"$f":"IF(CB$11=\"\",0,Calc!CB763)","v":2022764.5833333321},{"$f":"IF(CC$11=\"\",0,Calc!CC763)","v":169213.88888888806},{"$f":"IF(CD$11=\"\",0,Calc!CD763)","v":336691.66666666605},{"$f":"IF(CE$11=\"\",0,Calc!CE763)","v":502433.33333333302},{"$f":"IF(CF$11=\"\",0,Calc!CF763)","v":678563.88888888899},{"$f":"IF(CG$11=\"\",0,Calc!CG763)","v":865083.33333333302},{"$f":"IF(CH$11=\"\",0,Calc!CH763)","v":1050439.583333333},{"$f":"IF(CI$11=\"\",0,Calc!CI763)","v":1233851.388888889},{"$f":"IF(CJ$11=\"\",0,Calc!CJ763)","v":1415318.75},{"$f":"IF(CK$11=\"\",0,Calc!CK763)","v":1594876.388888889},{"$f":"IF(CL$11=\"\",0,Calc!CL763)","v":1772524.305555556},{"$f":"IF(CM$11=\"\",0,Calc!CM763)","v":1948262.5},{"$f":"IF(CN$11=\"\",0,Calc!CN763)","v":2122090.9722222229},{"$f":"IF(CO$11=\"\",0,Calc!CO763)","v":171918.75000000186},{"$f":"IF(CP$11=\"\",0,Calc!CP763)","v":341927.77777777985},{"$f":"IF(CQ$11=\"\",0,Calc!CQ763)","v":522152.08333333582},{"$f":"IF(CR$11=\"\",0,Calc!CR763)","v":712591.66666666977},{"$f":"IF(CS$11=\"\",0,Calc!CS763)","v":901694.44444444776},{"$f":"IF(CT$11=\"\",0,Calc!CT763)","v":1088679.1666666698},{"$f":"IF(CU$11=\"\",0,Calc!CU763)","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z306:$CV306,$Z$2:$CV$2,Periods!$Q$18)","v":9196029.8895360529},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA764)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB764)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC764)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD764)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE764)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF764)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG764)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH764)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI764)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ764)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK764)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL764)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM764)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN764)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO764)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP764)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ764)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR764)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS764)","v":295020.67938052455},{"$f":"IF(AT$11=\"\",0,Calc!AT764)","v":181635.34606622893},{"$f":"IF(AU$11=\"\",0,Calc!AU764)","v":550040.70767383825},{"$f":"IF(AV$11=\"\",0,Calc!AV764)","v":818542.51718196098},{"$f":"IF(AW$11=\"\",0,Calc!AW764)","v":626954.14059609314},{"$f":"IF(AX$11=\"\",0,Calc!AX764)","v":769270.42302399501},{"$f":"IF(AY$11=\"\",0,Calc!AY764)","v":1105675.0176908998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ764)","v":1505521.0780827357},{"$f":"IF(BA$11=\"\",0,Calc!BA764)","v":1709715.8274745848},{"$f":"IF(BB$11=\"\",0,Calc!BB764)","v":1888474.09306823},{"$f":"IF(BC$11=\"\",0,Calc!BC764)","v":1719305.3345152326},{"$f":"IF(BD$11=\"\",0,Calc!BD764)","v":1506899.4499742072},{"$f":"IF(BE$11=\"\",0,Calc!BE764)","v":1441626.2822292205},{"$f":"IF(BF$11=\"\",0,Calc!BF764)","v":980483.03156004474},{"$f":"IF(BG$11=\"\",0,Calc!BG764)","v":2000484.0152949058},{"$f":"IF(BH$11=\"\",0,Calc!BH764)","v":2579551.6685085781},{"$f":"IF(BI$11=\"\",0,Calc!BI764)","v":2182722.4573369101},{"$f":"IF(BJ$11=\"\",0,Calc!BJ764)","v":2205066.5827641264},{"$f":"IF(BK$11=\"\",0,Calc!BK764)","v":2814040.4098058194},{"$f":"IF(BL$11=\"\",0,Calc!BL764)","v":3371844.1102793068},{"$f":"IF(BM$11=\"\",0,Calc!BM764)","v":3700918.8859051988},{"$f":"IF(BN$11=\"\",0,Calc!BN764)","v":3784504.6548030749},{"$f":"IF(BO$11=\"\",0,Calc!BO764)","v":3283079.5234725177},{"$f":"IF(BP$11=\"\",0,Calc!BP764)","v":3008131.0897995383},{"$f":"IF(BQ$11=\"\",0,Calc!BQ764)","v":2599608.4367918968},{"$f":"IF(BR$11=\"\",0,Calc!BR764)","v":1729184.8175900206},{"$f":"IF(BS$11=\"\",0,Calc!BS764)","v":3335954.1954599842},{"$f":"IF(BT$11=\"\",0,Calc!BT764)","v":4142612.7372856066},{"$f":"IF(BU$11=\"\",0,Calc!BU764)","v":3367224.3581038788},{"$f":"IF(BV$11=\"\",0,Calc!BV764)","v":3420085.4201468676},{"$f":"IF(BW$11=\"\",0,Calc!BW764)","v":4196604.9541877881},{"$f":"IF(BX$11=\"\",0,Calc!BX764)","v":4997703.7522134483},{"$f":"IF(BY$11=\"\",0,Calc!BY764)","v":5282922.1648065895},{"$f":"IF(BZ$11=\"\",0,Calc!BZ764)","v":5289646.6331278086},{"$f":"IF(CA$11=\"\",0,Calc!CA764)","v":4584592.5558467507},{"$f":"IF(CB$11=\"\",0,Calc!CB764)","v":4179639.8746917397},{"$f":"IF(CC$11=\"\",0,Calc!CC764)","v":3615645.4037946314},{"$f":"IF(CD$11=\"\",0,Calc!CD764)","v":2396334.2919812948},{"$f":"IF(CE$11=\"\",0,Calc!CE764)","v":4422218.8959954977},{"$f":"IF(CF$11=\"\",0,Calc!CF764)","v":5490149.5561787486},{"$f":"IF(CG$11=\"\",0,Calc!CG764)","v":4532429.4715532362},{"$f":"IF(CH$11=\"\",0,Calc!CH764)","v":4405461.4622454643},{"$f":"IF(CI$11=\"\",0,Calc!CI764)","v":5408428.2656565905},{"$f":"IF(CJ$11=\"\",0,Calc!CJ764)","v":6447840.7816132456},{"$f":"IF(CK$11=\"\",0,Calc!CK764)","v":6785905.1593788117},{"$f":"IF(CL$11=\"\",0,Calc!CL764)","v":6792195.7189809978},{"$f":"IF(CM$11=\"\",0,Calc!CM764)","v":5799979.3497995734},{"$f":"IF(CN$11=\"\",0,Calc!CN764)","v":5289965.6172806621},{"$f":"IF(CO$11=\"\",0,Calc!CO764)","v":4483071.2208231688},{"$f":"IF(CP$11=\"\",0,Calc!CP764)","v":2880229.513073355},{"$f":"IF(CQ$11=\"\",0,Calc!CQ764)","v":5812057.2132400572},{"$f":"IF(CR$11=\"\",0,Calc!CR764)","v":8700772.4177824855},{"$f":"IF(CS$11=\"\",0,Calc!CS764)","v":9200795.1350900829},{"$f":"IF(CT$11=\"\",0,Calc!CT764)","v":9196029.8895360529},{"$f":"IF(CU$11=\"\",0,Calc!CU764)","v":0}]
[{"$f":"ROW()","v":307},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z307:$CV307,$Z$2:$CV$2,Periods!$Q$18)","v":3735438.4640113413},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA779)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB779)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC779)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD779)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE779)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF779)","v":402.10559549999994},{"$f":"IF(AG$11=\"\",0,Calc!AG779)","v":485.21185948200014},{"$f":"IF(AH$11=\"\",0,Calc!AH779)","v":1103.2408022328},{"$f":"IF(AI$11=\"\",0,Calc!AI779)","v":4010.3599601627998},{"$f":"IF(AJ$11=\"\",0,Calc!AJ779)","v":6727.913349253201},{"$f":"IF(AK$11=\"\",0,Calc!AK779)","v":9391.738814888402},{"$f":"IF(AL$11=\"\",0,Calc!AL779)","v":14406.212000793603},{"$f":"IF(AM$11=\"\",0,Calc!AM779)","v":21665.069639513284},{"$f":"IF(AN$11=\"\",0,Calc!AN779)","v":29976.337533653284},{"$f":"IF(AO$11=\"\",0,Calc!AO779)","v":38283.340069790647},{"$f":"IF(AP$11=\"\",0,Calc!AP779)","v":44919.949982551188},{"$f":"IF(AQ$11=\"\",0,Calc!AQ779)","v":45299.881698424928},{"$f":"IF(AR$11=\"\",0,Calc!AR779)","v":64118.629463824327},{"$f":"IF(AS$11=\"\",0,Calc!AS779)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT779)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU779)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV779)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW779)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX779)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY779)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ779)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA779)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB779)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC779)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD779)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE779)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF779)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG779)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH779)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI779)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ779)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK779)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL779)","v":899771.22359453433},{"$f":"IF(BM$11=\"\",0,Calc!BM779)","v":1926673.5612590767},{"$f":"IF(BN$11=\"\",0,Calc!BN779)","v":1845625.4751152932},{"$f":"IF(BO$11=\"\",0,Calc!BO779)","v":1363041.3520390391},{"$f":"IF(BP$11=\"\",0,Calc!BP779)","v":1392086.1233608676},{"$f":"IF(BQ$11=\"\",0,Calc!BQ779)","v":1408504.3819059199},{"$f":"IF(BR$11=\"\",0,Calc!BR779)","v":644643.85799929686},{"$f":"IF(BS$11=\"\",0,Calc!BS779)","v":1720192.1318000592},{"$f":"IF(BT$11=\"\",0,Calc!BT779)","v":2464871.7140980177},{"$f":"IF(BU$11=\"\",0,Calc!BU779)","v":2063943.1785905249},{"$f":"IF(BV$11=\"\",0,Calc!BV779)","v":2075732.4174018055},{"$f":"IF(BW$11=\"\",0,Calc!BW779)","v":2544691.4245136157},{"$f":"IF(BX$11=\"\",0,Calc!BX779)","v":2846773.9050994627},{"$f":"IF(BY$11=\"\",0,Calc!BY779)","v":3097735.0926181972},{"$f":"IF(BZ$11=\"\",0,Calc!BZ779)","v":2969101.4264379442},{"$f":"IF(CA$11=\"\",0,Calc!CA779)","v":2320291.3320620731},{"$f":"IF(CB$11=\"\",0,Calc!CB779)","v":2346914.2599231377},{"$f":"IF(CC$11=\"\",0,Calc!CC779)","v":2344670.8645282388},{"$f":"IF(CD$11=\"\",0,Calc!CD779)","v":1276225.8760400862},{"$f":"IF(CE$11=\"\",0,Calc!CE779)","v":2656637.8336103484},{"$f":"IF(CF$11=\"\",0,Calc!CF779)","v":3562764.4643943757},{"$f":"IF(CG$11=\"\",0,Calc!CG779)","v":3006856.121830754},{"$f":"IF(CH$11=\"\",0,Calc!CH779)","v":2941735.0095290393},{"$f":"IF(CI$11=\"\",0,Calc!CI779)","v":3570075.8364819661},{"$f":"IF(CJ$11=\"\",0,Calc!CJ779)","v":3995095.4537249506},{"$f":"IF(CK$11=\"\",0,Calc!CK779)","v":4253450.1587227583},{"$f":"IF(CL$11=\"\",0,Calc!CL779)","v":4051491.0135071576},{"$f":"IF(CM$11=\"\",0,Calc!CM779)","v":3137002.8021024615},{"$f":"IF(CN$11=\"\",0,Calc!CN779)","v":3216149.9037906975},{"$f":"IF(CO$11=\"\",0,Calc!CO779)","v":3096869.1654863507},{"$f":"IF(CP$11=\"\",0,Calc!CP779)","v":1725009.2319256812},{"$f":"IF(CQ$11=\"\",0,Calc!CQ779)","v":3486030.535716489},{"$f":"IF(CR$11=\"\",0,Calc!CR779)","v":4520336.83132644},{"$f":"IF(CS$11=\"\",0,Calc!CS779)","v":3793115.5430000126},{"$f":"IF(CT$11=\"\",0,Calc!CT779)","v":3735438.4640113413},{"$f":"IF(CU$11=\"\",0,Calc!CU779)","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z308:$CV308,$Z$2:$CV$2,Periods!$Q$18)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(Calc!$Z815:AA815))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUM(Calc!$Z815:AB815))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUM(Calc!$Z815:AC815))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUM(Calc!$Z815:AD815))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUM(Calc!$Z815:AE815))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUM(Calc!$Z815:AF815))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUM(Calc!$Z815:AG815))","v":50000000},{"$f":"IF(AH$11=\"\",0,SUM(Calc!$Z815:AH815))","v":50000000},{"$f":"IF(AI$11=\"\",0,SUM(Calc!$Z815:AI815))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUM(Calc!$Z815:AJ815))","v":50000000},{"$f":"IF(AK$11=\"\",0,SUM(Calc!$Z815:AK815))","v":50000000},{"$f":"IF(AL$11=\"\",0,SUM(Calc!$Z815:AL815))","v":50000000},{"$f":"IF(AM$11=\"\",0,SUM(Calc!$Z815:AM815))","v":50000000},{"$f":"IF(AN$11=\"\",0,SUM(Calc!$Z815:AN815))","v":50000000},{"$f":"IF(AO$11=\"\",0,SUM(Calc!$Z815:AO815))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUM(Calc!$Z815:AP815))","v":50000000},{"$f":"IF(AQ$11=\"\",0,SUM(Calc!$Z815:AQ815))","v":50000000},{"$f":"IF(AR$11=\"\",0,SUM(Calc!$Z815:AR815))","v":50000000},{"$f":"IF(AS$11=\"\",0,SUM(Calc!$Z815:AS815))","v":50000000},{"$f":"IF(AT$11=\"\",0,SUM(Calc!$Z815:AT815))","v":50000000},{"$f":"IF(AU$11=\"\",0,SUM(Calc!$Z815:AU815))","v":50000000},{"$f":"IF(AV$11=\"\",0,SUM(Calc!$Z815:AV815))","v":50000000},{"$f":"IF(AW$11=\"\",0,SUM(Calc!$Z815:AW815))","v":50000000},{"$f":"IF(AX$11=\"\",0,SUM(Calc!$Z815:AX815))","v":50000000},{"$f":"IF(AY$11=\"\",0,SUM(Calc!$Z815:AY815))","v":50000000},{"$f":"IF(AZ$11=\"\",0,SUM(Calc!$Z815:AZ815))","v":50000000},{"$f":"IF(BA$11=\"\",0,SUM(Calc!$Z815:BA815))","v":50000000},{"$f":"IF(BB$11=\"\",0,SUM(Calc!$Z815:BB815))","v":50000000},{"$f":"IF(BC$11=\"\",0,SUM(Calc!$Z815:BC815))","v":50000000},{"$f":"IF(BD$11=\"\",0,SUM(Calc!$Z815:BD815))","v":50000000},{"$f":"IF(BE$11=\"\",0,SUM(Calc!$Z815:BE815))","v":50000000},{"$f":"IF(BF$11=\"\",0,SUM(Calc!$Z815:BF815))","v":50000000},{"$f":"IF(BG$11=\"\",0,SUM(Calc!$Z815:BG815))","v":50000000},{"$f":"IF(BH$11=\"\",0,SUM(Calc!$Z815:BH815))","v":50000000},{"$f":"IF(BI$11=\"\",0,SUM(Calc!$Z815:BI815))","v":50000000},{"$f":"IF(BJ$11=\"\",0,SUM(Calc!$Z815:BJ815))","v":50000000},{"$f":"IF(BK$11=\"\",0,SUM(Calc!$Z815:BK815))","v":50000000},{"$f":"IF(BL$11=\"\",0,SUM(Calc!$Z815:BL815))","v":50000000},{"$f":"IF(BM$11=\"\",0,SUM(Calc!$Z815:BM815))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUM(Calc!$Z815:BN815))","v":50000000},{"$f":"IF(BO$11=\"\",0,SUM(Calc!$Z815:BO815))","v":50000000},{"$f":"IF(BP$11=\"\",0,SUM(Calc!$Z815:BP815))","v":50000000},{"$f":"IF(BQ$11=\"\",0,SUM(Calc!$Z815:BQ815))","v":50000000},{"$f":"IF(BR$11=\"\",0,SUM(Calc!$Z815:BR815))","v":50000000},{"$f":"IF(BS$11=\"\",0,SUM(Calc!$Z815:BS815))","v":50000000},{"$f":"IF(BT$11=\"\",0,SUM(Calc!$Z815:BT815))","v":50000000},{"$f":"IF(BU$11=\"\",0,SUM(Calc!$Z815:BU815))","v":50000000},{"$f":"IF(BV$11=\"\",0,SUM(Calc!$Z815:BV815))","v":50000000},{"$f":"IF(BW$11=\"\",0,SUM(Calc!$Z815:BW815))","v":50000000},{"$f":"IF(BX$11=\"\",0,SUM(Calc!$Z815:BX815))","v":50000000},{"$f":"IF(BY$11=\"\",0,SUM(Calc!$Z815:BY815))","v":50000000},{"$f":"IF(BZ$11=\"\",0,SUM(Calc!$Z815:BZ815))","v":50000000},{"$f":"IF(CA$11=\"\",0,SUM(Calc!$Z815:CA815))","v":50000000},{"$f":"IF(CB$11=\"\",0,SUM(Calc!$Z815:CB815))","v":50000000},{"$f":"IF(CC$11=\"\",0,SUM(Calc!$Z815:CC815))","v":50000000},{"$f":"IF(CD$11=\"\",0,SUM(Calc!$Z815:CD815))","v":50000000},{"$f":"IF(CE$11=\"\",0,SUM(Calc!$Z815:CE815))","v":50000000},{"$f":"IF(CF$11=\"\",0,SUM(Calc!$Z815:CF815))","v":50000000},{"$f":"IF(CG$11=\"\",0,SUM(Calc!$Z815:CG815))","v":50000000},{"$f":"IF(CH$11=\"\",0,SUM(Calc!$Z815:CH815))","v":50000000},{"$f":"IF(CI$11=\"\",0,SUM(Calc!$Z815:CI815))","v":50000000},{"$f":"IF(CJ$11=\"\",0,SUM(Calc!$Z815:CJ815))","v":50000000},{"$f":"IF(CK$11=\"\",0,SUM(Calc!$Z815:CK815))","v":50000000},{"$f":"IF(CL$11=\"\",0,SUM(Calc!$Z815:CL815))","v":50000000},{"$f":"IF(CM$11=\"\",0,SUM(Calc!$Z815:CM815))","v":50000000},{"$f":"IF(CN$11=\"\",0,SUM(Calc!$Z815:CN815))","v":50000000},{"$f":"IF(CO$11=\"\",0,SUM(Calc!$Z815:CO815))","v":50000000},{"$f":"IF(CP$11=\"\",0,SUM(Calc!$Z815:CP815))","v":50000000},{"$f":"IF(CQ$11=\"\",0,SUM(Calc!$Z815:CQ815))","v":50000000},{"$f":"IF(CR$11=\"\",0,SUM(Calc!$Z815:CR815))","v":50000000},{"$f":"IF(CS$11=\"\",0,SUM(Calc!$Z815:CS815))","v":50000000},{"$f":"IF(CT$11=\"\",0,SUM(Calc!$Z815:CT815))","v":50000000},{"$f":"IF(CU$11=\"\",0,SUM(Calc!$Z815:CU815))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z309:$CV309,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA845)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB845)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC845)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD845)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE845)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF845)","v":10000000},{"$f":"IF(AG$11=\"\",0,Calc!AG845)","v":20000000},{"$f":"IF(AH$11=\"\",0,Calc!AH845)","v":60000000},{"$f":"IF(AI$11=\"\",0,Calc!AI845)","v":60000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ845)","v":60000000},{"$f":"IF(AK$11=\"\",0,Calc!AK845)","v":130000000},{"$f":"IF(AL$11=\"\",0,Calc!AL845)","v":127592592.5925926},{"$f":"IF(AM$11=\"\",0,Calc!AM845)","v":125185185.18518518},{"$f":"IF(AN$11=\"\",0,Calc!AN845)","v":122777777.77777778},{"$f":"IF(AO$11=\"\",0,Calc!AO845)","v":120370370.37037037},{"$f":"IF(AP$11=\"\",0,Calc!AP845)","v":117962962.96296296},{"$f":"IF(AQ$11=\"\",0,Calc!AQ845)","v":115555555.55555555},{"$f":"IF(AR$11=\"\",0,Calc!AR845)","v":153148148.14814815},{"$f":"IF(AS$11=\"\",0,Calc!AS845)","v":149889676.91095352},{"$f":"IF(AT$11=\"\",0,Calc!AT845)","v":146631205.67375886},{"$f":"IF(AU$11=\"\",0,Calc!AU845)","v":143372734.43656421},{"$f":"IF(AV$11=\"\",0,Calc!AV845)","v":140114263.19936958},{"$f":"IF(AW$11=\"\",0,Calc!AW845)","v":136855791.96217495},{"$f":"IF(AX$11=\"\",0,Calc!AX845)","v":133597320.72498029},{"$f":"IF(AY$11=\"\",0,Calc!AY845)","v":130338849.48778565},{"$f":"IF(AZ$11=\"\",0,Calc!AZ845)","v":127080378.25059101},{"$f":"IF(BA$11=\"\",0,Calc!BA845)","v":123821907.01339637},{"$f":"IF(BB$11=\"\",0,Calc!BB845)","v":120563435.77620173},{"$f":"IF(BC$11=\"\",0,Calc!BC845)","v":117304964.53900708},{"$f":"IF(BD$11=\"\",0,Calc!BD845)","v":114046493.30181244},{"$f":"IF(BE$11=\"\",0,Calc!BE845)","v":110788022.0646178},{"$f":"IF(BF$11=\"\",0,Calc!BF845)","v":107529550.82742316},{"$f":"IF(BG$11=\"\",0,Calc!BG845)","v":104271079.59022851},{"$f":"IF(BH$11=\"\",0,Calc!BH845)","v":101012608.35303387},{"$f":"IF(BI$11=\"\",0,Calc!BI845)","v":97754137.115839228},{"$f":"IF(BJ$11=\"\",0,Calc!BJ845)","v":94495665.878644586},{"$f":"IF(BK$11=\"\",0,Calc!BK845)","v":91237194.641449943},{"$f":"IF(BL$11=\"\",0,Calc!BL845)","v":87978723.404255301},{"$f":"IF(BM$11=\"\",0,Calc!BM845)","v":84720252.167060658},{"$f":"IF(BN$11=\"\",0,Calc!BN845)","v":81461780.929866016},{"$f":"IF(BO$11=\"\",0,Calc!BO845)","v":78203309.692671373},{"$f":"IF(BP$11=\"\",0,Calc!BP845)","v":74944838.455476731},{"$f":"IF(BQ$11=\"\",0,Calc!BQ845)","v":71686367.218282089},{"$f":"IF(BR$11=\"\",0,Calc!BR845)","v":68427895.981087446},{"$f":"IF(BS$11=\"\",0,Calc!BS845)","v":65169424.743892804},{"$f":"IF(BT$11=\"\",0,Calc!BT845)","v":61910953.506698161},{"$f":"IF(BU$11=\"\",0,Calc!BU845)","v":58652482.269503519},{"$f":"IF(BV$11=\"\",0,Calc!BV845)","v":55394011.032308877},{"$f":"IF(BW$11=\"\",0,Calc!BW845)","v":52135539.795114234},{"$f":"IF(BX$11=\"\",0,Calc!BX845)","v":48877068.557919592},{"$f":"IF(BY$11=\"\",0,Calc!BY845)","v":45618597.320724949},{"$f":"IF(BZ$11=\"\",0,Calc!BZ845)","v":42360126.083530307},{"$f":"IF(CA$11=\"\",0,Calc!CA845)","v":39101654.846335664},{"$f":"IF(CB$11=\"\",0,Calc!CB845)","v":35843183.609141022},{"$f":"IF(CC$11=\"\",0,Calc!CC845)","v":32584712.371946394},{"$f":"IF(CD$11=\"\",0,Calc!CD845)","v":29326241.134751767},{"$f":"IF(CE$11=\"\",0,Calc!CE845)","v":26067769.897557139},{"$f":"IF(CF$11=\"\",0,Calc!CF845)","v":22809298.660362482},{"$f":"IF(CG$11=\"\",0,Calc!CG845)","v":19550827.423167855},{"$f":"IF(CH$11=\"\",0,Calc!CH845)","v":16292356.185973227},{"$f":"IF(CI$11=\"\",0,Calc!CI845)","v":13033884.94877857},{"$f":"IF(CJ$11=\"\",0,Calc!CJ845)","v":9775413.7115839124},{"$f":"IF(CK$11=\"\",0,Calc!CK845)","v":6516942.4743892848},{"$f":"IF(CL$11=\"\",0,Calc!CL845)","v":3258471.2371946573},{"$f":"IF(CM$11=\"\",0,Calc!CM845)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN845)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO845)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP845)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ845)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR845)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS845)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT845)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU845)","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z310:$CV310,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA851)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB851)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC851)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD851)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE851)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF851)","v":66666.666666666672},{"$f":"IF(AG$11=\"\",0,Calc!AG851)","v":133333.33333333331},{"$f":"IF(AH$11=\"\",0,Calc!AH851)","v":400000},{"$f":"IF(AI$11=\"\",0,Calc!AI851)","v":400000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ851)","v":400000},{"$f":"IF(AK$11=\"\",0,Calc!AK851)","v":866666.66666666698},{"$f":"IF(AL$11=\"\",0,Calc!AL851)","v":850617.28395061754},{"$f":"IF(AM$11=\"\",0,Calc!AM851)","v":834567.9012345681},{"$f":"IF(AN$11=\"\",0,Calc!AN851)","v":818518.51851851866},{"$f":"IF(AO$11=\"\",0,Calc!AO851)","v":802469.13580246922},{"$f":"IF(AP$11=\"\",0,Calc!AP851)","v":786419.75308641978},{"$f":"IF(AQ$11=\"\",0,Calc!AQ851)","v":770370.37037037034},{"$f":"IF(AR$11=\"\",0,Calc!AR851)","v":1020987.6543209879},{"$f":"IF(AS$11=\"\",0,Calc!AS851)","v":999264.51273969095},{"$f":"IF(AT$11=\"\",0,Calc!AT851)","v":977541.3711583931},{"$f":"IF(AU$11=\"\",0,Calc!AU851)","v":955818.22957709432},{"$f":"IF(AV$11=\"\",0,Calc!AV851)","v":934095.0879957974},{"$f":"IF(AW$11=\"\",0,Calc!AW851)","v":912371.94641450047},{"$f":"IF(AX$11=\"\",0,Calc!AX851)","v":890648.80483320169},{"$f":"IF(AY$11=\"\",0,Calc!AY851)","v":868925.66325190477},{"$f":"IF(AZ$11=\"\",0,Calc!AZ851)","v":847202.52167060599},{"$f":"IF(BA$11=\"\",0,Calc!BA851)","v":825479.38008930907},{"$f":"IF(BB$11=\"\",0,Calc!BB851)","v":803756.23850801215},{"$f":"IF(BC$11=\"\",0,Calc!BC851)","v":782033.09692671522},{"$f":"IF(BD$11=\"\",0,Calc!BD851)","v":760309.95534541458},{"$f":"IF(BE$11=\"\",0,Calc!BE851)","v":738586.81376411766},{"$f":"IF(BF$11=\"\",0,Calc!BF851)","v":716863.67218282074},{"$f":"IF(BG$11=\"\",0,Calc!BG851)","v":695140.53060152382},{"$f":"IF(BH$11=\"\",0,Calc!BH851)","v":673417.3890202269},{"$f":"IF(BI$11=\"\",0,Calc!BI851)","v":651694.24743892998},{"$f":"IF(BJ$11=\"\",0,Calc!BJ851)","v":629971.10585762933},{"$f":"IF(BK$11=\"\",0,Calc!BK851)","v":608247.96427633241},{"$f":"IF(BL$11=\"\",0,Calc!BL851)","v":586524.82269503549},{"$f":"IF(BM$11=\"\",0,Calc!BM851)","v":564801.68111373857},{"$f":"IF(BN$11=\"\",0,Calc!BN851)","v":543078.53953244165},{"$f":"IF(BO$11=\"\",0,Calc!BO851)","v":521355.397951141},{"$f":"IF(BP$11=\"\",0,Calc!BP851)","v":499632.25636984408},{"$f":"IF(BQ$11=\"\",0,Calc!BQ851)","v":477909.11478854716},{"$f":"IF(BR$11=\"\",0,Calc!BR851)","v":456185.97320725024},{"$f":"IF(BS$11=\"\",0,Calc!BS851)","v":434462.83162595332},{"$f":"IF(BT$11=\"\",0,Calc!BT851)","v":412739.69004465267},{"$f":"IF(BU$11=\"\",0,Calc!BU851)","v":391016.54846335575},{"$f":"IF(BV$11=\"\",0,Calc!BV851)","v":369293.40688205883},{"$f":"IF(BW$11=\"\",0,Calc!BW851)","v":347570.26530076191},{"$f":"IF(BX$11=\"\",0,Calc!BX851)","v":325847.12371946499},{"$f":"IF(BY$11=\"\",0,Calc!BY851)","v":304123.98213816807},{"$f":"IF(BZ$11=\"\",0,Calc!BZ851)","v":282400.84055686742},{"$f":"IF(CA$11=\"\",0,Calc!CA851)","v":260677.6989755705},{"$f":"IF(CB$11=\"\",0,Calc!CB851)","v":238954.55739427358},{"$f":"IF(CC$11=\"\",0,Calc!CC851)","v":217231.41581297666},{"$f":"IF(CD$11=\"\",0,Calc!CD851)","v":195508.27423167974},{"$f":"IF(CE$11=\"\",0,Calc!CE851)","v":173785.13265037909},{"$f":"IF(CF$11=\"\",0,Calc!CF851)","v":152061.99106908217},{"$f":"IF(CG$11=\"\",0,Calc!CG851)","v":130338.84948778525},{"$f":"IF(CH$11=\"\",0,Calc!CH851)","v":108615.70790648833},{"$f":"IF(CI$11=\"\",0,Calc!CI851)","v":86892.566325191408},{"$f":"IF(CJ$11=\"\",0,Calc!CJ851)","v":65169.424743894488},{"$f":"IF(CK$11=\"\",0,Calc!CK851)","v":43446.283162593842},{"$f":"IF(CL$11=\"\",0,Calc!CL851)","v":21723.141581296921},{"$f":"IF(CM$11=\"\",0,Calc!CM851)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN851)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO851)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP851)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ851)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR851)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS851)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT851)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU851)","v":0}]
[{"$f":"ROW()","v":311},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z311:$CV311,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA873)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB873)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC873)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD873)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE873)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF873)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG873)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH873)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI873)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ873)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK873)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL873)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM873)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN873)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO873)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP873)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ873)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR873)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS873)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT873)","v":1311192.9294916587},{"$f":"IF(AU$11=\"\",0,Calc!AU873)","v":2113224.1556493184},{"$f":"IF(AV$11=\"\",0,Calc!AV873)","v":4106428.5405242378},{"$f":"IF(AW$11=\"\",0,Calc!AW873)","v":9333859.0150190182},{"$f":"IF(AX$11=\"\",0,Calc!AX873)","v":28901199.470877495},{"$f":"IF(AY$11=\"\",0,Calc!AY873)","v":45530014.884570204},{"$f":"IF(AZ$11=\"\",0,Calc!AZ873)","v":44155926.631934464},{"$f":"IF(BA$11=\"\",0,Calc!BA873)","v":41599300.230865389},{"$f":"IF(BB$11=\"\",0,Calc!BB873)","v":40681590.717548132},{"$f":"IF(BC$11=\"\",0,Calc!BC873)","v":42249963.233401656},{"$f":"IF(BD$11=\"\",0,Calc!BD873)","v":38507009.757410042},{"$f":"IF(BE$11=\"\",0,Calc!BE873)","v":62148504.816282883},{"$f":"IF(BF$11=\"\",0,Calc!BF873)","v":76741912.372060746},{"$f":"IF(BG$11=\"\",0,Calc!BG873)","v":70686910.237382904},{"$f":"IF(BH$11=\"\",0,Calc!BH873)","v":66595930.53468366},{"$f":"IF(BI$11=\"\",0,Calc!BI873)","v":65807682.170228347},{"$f":"IF(BJ$11=\"\",0,Calc!BJ873)","v":60699885.544355556},{"$f":"IF(BK$11=\"\",0,Calc!BK873)","v":52727578.703395486},{"$f":"IF(BL$11=\"\",0,Calc!BL873)","v":43967421.126003563},{"$f":"IF(BM$11=\"\",0,Calc!BM873)","v":49640298.178032003},{"$f":"IF(BN$11=\"\",0,Calc!BN873)","v":60857600.47023531},{"$f":"IF(BO$11=\"\",0,Calc!BO873)","v":62573389.802673258},{"$f":"IF(BP$11=\"\",0,Calc!BP873)","v":50554015.512134798},{"$f":"IF(BQ$11=\"\",0,Calc!BQ873)","v":61248210.507853359},{"$f":"IF(BR$11=\"\",0,Calc!BR873)","v":60579510.872799203},{"$f":"IF(BS$11=\"\",0,Calc!BS873)","v":44183809.629878521},{"$f":"IF(BT$11=\"\",0,Calc!BT873)","v":32436476.831156112},{"$f":"IF(BU$11=\"\",0,Calc!BU873)","v":29689199.161562346},{"$f":"IF(BV$11=\"\",0,Calc!BV873)","v":38693130.375918195},{"$f":"IF(BW$11=\"\",0,Calc!BW873)","v":43798247.845727615},{"$f":"IF(BX$11=\"\",0,Calc!BX873)","v":34185886.339084685},{"$f":"IF(BY$11=\"\",0,Calc!BY873)","v":20131765.953533657},{"$f":"IF(BZ$11=\"\",0,Calc!BZ873)","v":10253967.357619949},{"$f":"IF(CA$11=\"\",0,Calc!CA873)","v":9326510.916517362},{"$f":"IF(CB$11=\"\",0,Calc!CB873)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC873)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD873)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE873)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF873)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG873)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH873)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI873)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ873)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK873)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL873)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM873)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN873)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO873)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP873)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ873)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR873)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS873)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT873)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU873)","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z312:$CV312,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA881)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB881)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC881)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD881)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE881)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF881)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG881)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH881)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI881)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ881)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK881)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL881)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM881)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN881)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO881)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP881)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ881)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR881)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS881)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT881)","v":10926.607745763824},{"$f":"IF(AU$11=\"\",0,Calc!AU881)","v":28536.809042841476},{"$f":"IF(AV$11=\"\",0,Calc!AV881)","v":62757.046880543465},{"$f":"IF(AW$11=\"\",0,Calc!AW881)","v":140539.20533903531},{"$f":"IF(AX$11=\"\",0,Calc!AX881)","v":381382.53426301444},{"$f":"IF(AY$11=\"\",0,Calc!AY881)","v":760799.32496776618},{"$f":"IF(AZ$11=\"\",0,Calc!AZ881)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA881)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB881)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC881)","v":352083.02694501355},{"$f":"IF(BD$11=\"\",0,Calc!BD881)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE881)","v":517904.20680235745},{"$f":"IF(BF$11=\"\",0,Calc!BF881)","v":1157420.1432361971},{"$f":"IF(BG$11=\"\",0,Calc!BG881)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH881)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI881)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ881)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK881)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL881)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM881)","v":413669.15148360003},{"$f":"IF(BN$11=\"\",0,Calc!BN881)","v":920815.82206889428},{"$f":"IF(BO$11=\"\",0,Calc!BO881)","v":1442260.7370911706},{"$f":"IF(BP$11=\"\",0,Calc!BP881)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ881)","v":510401.75423211232},{"$f":"IF(BR$11=\"\",0,Calc!BR881)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS881)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT881)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU881)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV881)","v":322442.75313265249},{"$f":"IF(BW$11=\"\",0,Calc!BW881)","v":687428.15184704959},{"$f":"IF(BX$11=\"\",0,Calc!BX881)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY881)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ881)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA881)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB881)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC881)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD881)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE881)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF881)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG881)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH881)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI881)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ881)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK881)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL881)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM881)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN881)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO881)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP881)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ881)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR881)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS881)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT881)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU881)","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X318)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z318:$CV318))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X283-X296","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA283-AA296)","v":-7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,AB283-AB296)","v":0},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,0,-1.4901161193847656E-8,-2.9802322387695313E-8,1.4901161193847656E-8,1.4901161193847656E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,0,0,0,0,5.9604644775390625E-8,2.9802322387695313E-8,-2.9802322387695313E-8,2.9802322387695313E-8,0,0,2.9802322387695313E-8,0,-2.9802322387695313E-8,2.9802322387695313E-8,5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,0,5.9604644775390625E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,5.9604644775390625E-8,5.9604644775390625E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,0,2.9802322387695313E-8,0,5.9604644775390625E-8,5.9604644775390625E-8,2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.1920928955078125E-7,1.1920928955078125E-7,5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.4901161193847656E-7,1.1920928955078125E-7,5.9604644775390625E-8,0,-1.7881393432617188E-7,-2.384185791015625E-7,0,-2.384185791015625E-7,-2.9802322387695313E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,{"$f":"IF(CN$11=\"\",0,CN283-CN296)","v":-5.3644180297851563E-7},-2.9802322387695313E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,-1.7881393432617188E-7,0,-1.1920928955078125E-7,0]

{"sheet":"Calc","index":29,"n_rows":908,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":31},31,28,31,30,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":12},1,2,3,4,5,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I54\")","v":"Calc"},null,null,{"$f":"INDIRECT(\"START!K54\")","v":"Функционал финансовой модели. Все расчеты"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2027-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99356)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99356)","v":0},{"$f":"SUM(T$15:T$99356)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!AA$22","v":"УСН(6%)"},{"$f":"Macro!AB$22","v":"УСН(6%)"},{"$f":"Macro!AC$22","v":"УСН(6%)"},{"$f":"Macro!AD$22","v":"УСН(6%)"},{"$f":"Macro!AE$22","v":"УСН(6%)"},{"$f":"Macro!AF$22","v":"УСН(6%)"},{"$f":"Macro!AG$22","v":"УСН(15%)"},{"$f":"Macro!AH$22","v":"УСН(15%)"},{"$f":"Macro!AI$22","v":"УСН(15%)"},{"$f":"Macro!AJ$22","v":"УСН(15%)"},{"$f":"Macro!AK$22","v":"УСН(15%)"},{"$f":"Macro!AL$22","v":"УСН(15%)"},{"$f":"Macro!AM$22","v":"УСН(15%)"},{"$f":"Macro!AN$22","v":"УСН(15%)"},{"$f":"Macro!AO$22","v":"УСН(15%)"},{"$f":"Macro!AP$22","v":"УСН(15%)"},{"$f":"Macro!AQ$22","v":"УСН(15%)"},{"$f":"Macro!AR$22","v":"УСН(15%)"},{"$f":"Macro!AS$22","v":"ОСНО"},{"$f":"Macro!AT$22","v":"ОСНО"},{"$f":"Macro!AU$22","v":"ОСНО"},{"$f":"Macro!AV$22","v":"ОСНО"},{"$f":"Macro!AW$22","v":"ОСНО"},{"$f":"Macro!AX$22","v":"ОСНО"},{"$f":"Macro!AY$22","v":"ОСНО"},{"$f":"Macro!AZ$22","v":"ОСНО"},{"$f":"Macro!BA$22","v":"ОСНО"},{"$f":"Macro!BB$22","v":"ОСНО"},{"$f":"Macro!BC$22","v":"ОСНО"},{"$f":"Macro!BD$22","v":"ОСНО"},{"$f":"Macro!BE$22","v":"ОСНО"},{"$f":"Macro!BF$22","v":"ОСНО"},{"$f":"Macro!BG$22","v":"ОСНО"},{"$f":"Macro!BH$22","v":"ОСНО"},{"$f":"Macro!BI$22","v":"ОСНО"},{"$f":"Macro!BJ$22","v":"ОСНО"},{"$f":"Macro!BK$22","v":"ОСНО"},{"$f":"Macro!BL$22","v":"ОСНО"},{"$f":"Macro!BM$22","v":"ОСНО"},{"$f":"Macro!BN$22","v":"ОСНО"},{"$f":"Macro!BO$22","v":"ОСНО"},{"$f":"Macro!BP$22","v":"ОСНО"},{"$f":"Macro!BQ$22","v":"ОСНО"},{"$f":"Macro!BR$22","v":"ОСНО"},{"$f":"Macro!BS$22","v":"ОСНО"},{"$f":"Macro!BT$22","v":"ОСНО"},{"$f":"Macro!BU$22","v":"ОСНО"},{"$f":"Macro!BV$22","v":"ОСНО"},{"$f":"Macro!BW$22","v":"ОСНО"},{"$f":"Macro!BX$22","v":"ОСНО"},{"$f":"Macro!BY$22","v":"ОСНО"},{"$f":"Macro!BZ$22","v":"ОСНО"},{"$f":"Macro!CA$22","v":"ОСНО"},{"$f":"Macro!CB$22","v":"ОСНО"},{"$f":"Macro!CC$22","v":"ОСНО"},{"$f":"Macro!CD$22","v":"ОСНО"},{"$f":"Macro!CE$22","v":"ОСНО"},{"$f":"Macro!CF$22","v":"ОСНО"},{"$f":"Macro!CG$22","v":"ОСНО"},{"$f":"Macro!CH$22","v":"ОСНО"},{"$f":"Macro!CI$22","v":"ОСНО"},{"$f":"Macro!CJ$22","v":"ОСНО"},{"$f":"Macro!CK$22","v":"ОСНО"},{"$f":"Macro!CL$22","v":"ОСНО"},{"$f":"Macro!CM$22","v":"ОСНО"},{"$f":"Macro!CN$22","v":"ОСНО"},{"$f":"Macro!CO$22","v":"ОСНО"},{"$f":"Macro!CP$22","v":"ОСНО"},{"$f":"Macro!CQ$22","v":"ОСНО"},{"$f":"Macro!CR$22","v":"ОСНО"},{"$f":"Macro!CS$22","v":"ОСНО"},{"$f":"Macro!CT$22","v":"ОСНО"},{"$f":"Macro!CU$22","v":""}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания магазинов"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,null,{"$f":"Mrkting!$Q$19","v":"запуски процесса"},null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":61},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":3},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":4},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во магазинов"},null,null,null,"нарастающим итогом",null,null,{"$f":"X18-X16","v":0},null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18)","v":61},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z16:AA16))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z16:AB16))","v":1},{"$f":"IF(AC$11=\"\",0,SUM($Z16:AC16))","v":4},{"$f":"IF(AD$11=\"\",0,SUM($Z16:AD16))","v":4},{"$f":"IF(AE$11=\"\",0,SUM($Z16:AE16))","v":8},{"$f":"IF(AF$11=\"\",0,SUM($Z16:AF16))","v":8},{"$f":"IF(AG$11=\"\",0,SUM($Z16:AG16))","v":8},{"$f":"IF(AH$11=\"\",0,SUM($Z16:AH16))","v":13},{"$f":"IF(AI$11=\"\",0,SUM($Z16:AI16))","v":13},{"$f":"IF(AJ$11=\"\",0,SUM($Z16:AJ16))","v":13},{"$f":"IF(AK$11=\"\",0,SUM($Z16:AK16))","v":13},{"$f":"IF(AL$11=\"\",0,SUM($Z16:AL16))","v":19},{"$f":"IF(AM$11=\"\",0,SUM($Z16:AM16))","v":19},{"$f":"IF(AN$11=\"\",0,SUM($Z16:AN16))","v":19},{"$f":"IF(AO$11=\"\",0,SUM($Z16:AO16))","v":19},{"$f":"IF(AP$11=\"\",0,SUM($Z16:AP16))","v":19},{"$f":"IF(AQ$11=\"\",0,SUM($Z16:AQ16))","v":25},{"$f":"IF(AR$11=\"\",0,SUM($Z16:AR16))","v":25},{"$f":"IF(AS$11=\"\",0,SUM($Z16:AS16))","v":25},{"$f":"IF(AT$11=\"\",0,SUM($Z16:AT16))","v":25},{"$f":"IF(AU$11=\"\",0,SUM($Z16:AU16))","v":25},{"$f":"IF(AV$11=\"\",0,SUM($Z16:AV16))","v":25},{"$f":"IF(AW$11=\"\",0,SUM($Z16:AW16))","v":31},{"$f":"IF(AX$11=\"\",0,SUM($Z16:AX16))","v":31},{"$f":"IF(AY$11=\"\",0,SUM($Z16:AY16))","v":31},{"$f":"IF(AZ$11=\"\",0,SUM($Z16:AZ16))","v":31},{"$f":"IF(BA$11=\"\",0,SUM($Z16:BA16))","v":31},{"$f":"IF(BB$11=\"\",0,SUM($Z16:BB16))","v":31},{"$f":"IF(BC$11=\"\",0,SUM($Z16:BC16))","v":31},{"$f":"IF(BD$11=\"\",0,SUM($Z16:BD16))","v":37},{"$f":"IF(BE$11=\"\",0,SUM($Z16:BE16))","v":37},{"$f":"IF(BF$11=\"\",0,SUM($Z16:BF16))","v":37},{"$f":"IF(BG$11=\"\",0,SUM($Z16:BG16))","v":37},{"$f":"IF(BH$11=\"\",0,SUM($Z16:BH16))","v":37},{"$f":"IF(BI$11=\"\",0,SUM($Z16:BI16))","v":37},{"$f":"IF(BJ$11=\"\",0,SUM($Z16:BJ16))","v":37},{"$f":"IF(BK$11=\"\",0,SUM($Z16:BK16))","v":37},{"$f":"IF(BL$11=\"\",0,SUM($Z16:BL16))","v":43},{"$f":"IF(BM$11=\"\",0,SUM($Z16:BM16))","v":43},{"$f":"IF(BN$11=\"\",0,SUM($Z16:BN16))","v":43},{"$f":"IF(BO$11=\"\",0,SUM($Z16:BO16))","v":43},{"$f":"IF(BP$11=\"\",0,SUM($Z16:BP16))","v":43},{"$f":"IF(BQ$11=\"\",0,SUM($Z16:BQ16))","v":43},{"$f":"IF(BR$11=\"\",0,SUM($Z16:BR16))","v":43},{"$f":"IF(BS$11=\"\",0,SUM($Z16:BS16))","v":43},{"$f":"IF(BT$11=\"\",0,SUM($Z16:BT16))","v":43},{"$f":"IF(BU$11=\"\",0,SUM($Z16:BU16))","v":49},{"$f":"IF(BV$11=\"\",0,SUM($Z16:BV16))","v":49},{"$f":"IF(BW$11=\"\",0,SUM($Z16:BW16))","v":49},{"$f":"IF(BX$11=\"\",0,SUM($Z16:BX16))","v":49},{"$f":"IF(BY$11=\"\",0,SUM($Z16:BY16))","v":49},{"$f":"IF(BZ$11=\"\",0,SUM($Z16:BZ16))","v":49},{"$f":"IF(CA$11=\"\",0,SUM($Z16:CA16))","v":49},{"$f":"IF(CB$11=\"\",0,SUM($Z16:CB16))","v":49},{"$f":"IF(CC$11=\"\",0,SUM($Z16:CC16))","v":49},{"$f":"IF(CD$11=\"\",0,SUM($Z16:CD16))","v":49},{"$f":"IF(CE$11=\"\",0,SUM($Z16:CE16))","v":55},{"$f":"IF(CF$11=\"\",0,SUM($Z16:CF16))","v":55},{"$f":"IF(CG$11=\"\",0,SUM($Z16:CG16))","v":55},{"$f":"IF(CH$11=\"\",0,SUM($Z16:CH16))","v":55},{"$f":"IF(CI$11=\"\",0,SUM($Z16:CI16))","v":55},{"$f":"IF(CJ$11=\"\",0,SUM($Z16:CJ16))","v":55},{"$f":"IF(CK$11=\"\",0,SUM($Z16:CK16))","v":55},{"$f":"IF(CL$11=\"\",0,SUM($Z16:CL16))","v":55},{"$f":"IF(CM$11=\"\",0,SUM($Z16:CM16))","v":55},{"$f":"IF(CN$11=\"\",0,SUM($Z16:CN16))","v":55},{"$f":"IF(CO$11=\"\",0,SUM($Z16:CO16))","v":55},{"$f":"IF(CP$11=\"\",0,SUM($Z16:CP16))","v":61},{"$f":"IF(CQ$11=\"\",0,SUM($Z16:CQ16))","v":61},{"$f":"IF(CR$11=\"\",0,SUM($Z16:CR16))","v":61},{"$f":"IF(CS$11=\"\",0,SUM($Z16:CS16))","v":61},{"$f":"IF(CT$11=\"\",0,SUM($Z16:CT16))","v":61},{"$f":"IF(CU$11=\"\",0,SUM($Z16:CU16))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X20-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z20:$CV20)","v":2066474547.0329511},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":13403.519849999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":48521.185948200007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":110324.08022328001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":401035.99601627997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":672791.33492532},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":939173.88148883998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1440621.20007936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2166506.9639513283},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2997633.7533653281},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3828334.0069790641},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4491994.9982551197},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4529988.1698424928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5932958.2166048763},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5876533.9470840245},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5558198.5504839132},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8910432.7697846927},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":11002790.160421884},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":11027254.781194225},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":12276456.903062461},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":14804108.394475017},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":17144358.162363656},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":19145591.188295145},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":19640216.250597376},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":17782092.83076812},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":20471765.753024586},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":19003451.200976279},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":16540369.092239728},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":24606134.378254298},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":28659866.322019663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26762370.874688312},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":28024940.574829951},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":32145227.043278467},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":35354085.689276591},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":37396978.949482612},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":36585744.553627998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":31671333.891396794},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":34818240.381811224},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":31506938.674344864},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26447991.428014994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":38382260.794415295},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43905926.497014135},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":40243567.675092883},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":41193510.769683667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":46084362.648459084},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":49937465.509300172},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":52162200.126852237},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":50489910.319123305},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43429581.179398604},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":47209875.042019486},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":42599903.83721818},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":35226920.241185375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":50626662.969880708},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":57329564.798977248},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":52046218.581507735},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":52711363.48293785},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":58881485.432880998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":63637783.252326898},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":66393242.720791705},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":63959929.236078203},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":54548416.425728045},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":58752545.013661809},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":52645145.964933269},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43333229.755253568},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":62161840.603132509},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":70132826.750877619},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":63422537.596627429},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":64289509.754266404},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Mrkting!$H$65","v":"Трафик"},null,null,null,null,{"$f":"Mrkting!$M$65","v":"кол-во потенциальных посетителей"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z22:$CV22)","v":18381095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1100},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2240},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8900},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8910},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":14320},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":19440},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":28120},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":36100},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":44100},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":48420},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":43260},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":74800},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":41400},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":67060},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":107000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":108000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":107600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":132750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":153900},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":175000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":192700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":184230},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":156590},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":235700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":125500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":184100},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":276800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":259200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":240800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":283320},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":311410},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":335800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":348800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":320490},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":258370},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":378800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":193400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":279860},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":407100},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":378090},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":341280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":395640},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":419045},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":454100},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":458100},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":423990},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":334320},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":490600},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":248550},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":353570},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":511600},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":467010},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":420320},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":478710},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":514520},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":548100},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":561100},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":506340},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":402920},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":576400},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":294700},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":412580},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":602400},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":542160},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":492320},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":556740},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Mrkting!$H$67","v":"Конверсия в посетителя"},null,null,null,null,{"$f":"Mrkting!$M$67","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18)","v":0.22},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.05},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.1},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.11000000000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.12000000000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.13},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.14000000000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.15000000000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.16},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.16999999999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.18},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.19},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.2},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.2},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.21000000000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.21000000000000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22000000000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22000000000000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.22},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"Mrkting!$H$76","v":"Валовый поток посетителей"},null,null,null,null,{"$f":"Mrkting!$M$76","v":"кол-во посетителей"},null,null,null,null,null,{"$f":"IF(ABS(X26-SUM(X27:X30))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z26:$CV26)","v":1939282.5999999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":35},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":77.000000000000014},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":174.3},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":712},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":775.8},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1288.8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1884.6},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2812},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3610},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4551},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4988.7},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4596.2},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":7926},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4393},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":7102.2},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":11340},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":11430},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":11392},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":14040},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":16283},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":18500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":20374},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":19470.599999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":16557.8},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":24914},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":13275},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":19467},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":29266},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":27414},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":25456},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":29948.400000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":32904.199999999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":35496},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":36856},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":33868.800000000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":27294.400000000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":40006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":20433},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":29558.199999999997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":43002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":39925.800000000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":36033.599999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":41761.800000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":44252.9},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":47942},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":48372},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":44758.8},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":35288.400000000001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":51772},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":26226},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":37318.400000000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":53992},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":49291.199999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":44358.400000000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":50515.199999999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":54284.899999999994},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":57822},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":59182},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":53425.8},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":42505.4},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":60818},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":31089},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":43524.6},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":63538},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":57184.2},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":51918.400000000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":58708.800000000003},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"Валовый поток посетителей"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,null,{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z27:$CV27)","v":735664.55499999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":10.500000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":29.225000000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":60.865000000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":271.60000000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":284.94000000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":492.84000000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":699.03000000000009},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1071.6000000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1360.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1753.0500000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1900.0350000000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1784.1600000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3046.8},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1697.4},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2724.96},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4362},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4374},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4365.6000000000004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":5359.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":6224.4000000000005},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7050.0000000000009},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7768.2000000000007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7412.58},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":6315.5400000000009},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":9490.2000000000007},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":5070},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7425.6},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11158.800000000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":10465.200000000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":9700.8000000000011},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11409.12},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":12516.060000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":13522.800000000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":14020.800000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":12890.34},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":10374.420000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":15190.800000000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7769.4000000000015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11225.760000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":16338.600000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":15152.940000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":13668.480000000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":15825.240000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":16798.47},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":18180.600000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":18354.600000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":16967.340000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":13371.12},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":19599.600000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":9924.3000000000011},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":14137.62},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":20445.600000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":18672.660000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":16797.120000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":19120.86},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":20534.82},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":21864.600000000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":22362.600000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":20215.440000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":16071.720000000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":23012.400000000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11755.2},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":16457.280000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":24008.400000000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":21607.560000000005},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":19605.120000000003},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":22164.840000000004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0}]
[{"$f":"ROW()","v":28},"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,{"$f":"H26","v":"Валовый поток посетителей"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,null,{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z28:$CV28)","v":886585.96499999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":21},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":35.175000000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":89.144999999999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":322.8},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":371.52},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":582.12},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":890.19},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1276.8},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1666.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2032.65},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2267.0549999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2028.18},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3551.4},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1952.7},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3191.58},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":5076},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":5157},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":5128.8},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":6358.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":7358.7},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8400},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":9243.6},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8853.84},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":7507.92},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":11319.6},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":6007.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8826.2999999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":13277.4},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":12414.6},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":11558.4},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":13604.76},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":14981.88},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16124.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16778.400000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":15407.82},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":12441.66},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":18263.400000000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":9308.7000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":13489.98},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":19612.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":18240.12},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16475.04},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":19123.02},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":20211.060000000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":21928.799999999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":22105.8},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":20483.82},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16160.76},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23740.799999999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":12033.9},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":17095.259999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":24748.799999999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":22581.18},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":20333.759999999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23169.78},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":24922.11},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":26560.799999999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":27214.799999999999},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":24517.62},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":19527.060000000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":27910.2},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":14282.1},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":19994.939999999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":29218.2},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":26296.38},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23897.759999999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":27031.32},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H26","v":"Валовый поток посетителей"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,null,{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":317032.08000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":12.600000000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":24.29},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":117.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":119.34},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":213.84},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":295.38},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":463.59999999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":583},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":765.3},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":821.61},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":783.86},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1327.8},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":742.9},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1185.6599999999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1902},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1899},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1897.6},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2322},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2699.8999999999996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3050},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3362.2},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3204.18},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2734.34},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4104.2},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2197.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3215.1},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4829.7999999999993},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4534.2},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4196.7999999999993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4934.5200000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5406.26},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5848.7999999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6056.7999999999993},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5570.6399999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4478.32},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6551.7999999999993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3354.8999999999996},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4842.4599999999991},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7050.5999999999995},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6532.74},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5890.08},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6813.5399999999991},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7243.37},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7832.5999999999995},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7911.5999999999995},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7307.6399999999994},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5756.52},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8431.5999999999985},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4267.7999999999993},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6085.52},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8797.5999999999985},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8037.36},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7227.5199999999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8224.56},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8827.9699999999993},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9396.5999999999985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9604.5999999999985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8692.74},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6906.62},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9895.4},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5051.7},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7072.38},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10311.4},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9280.26},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8415.52},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9512.64},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"Mrkting!$H$97","v":"Общий оборот (GMV)"},null,null,null,null,{"$f":"Mrkting!$M$97","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X32-SUM(X33:X36))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z32:$CV32)","v":3623756377.8048606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":48650},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":125414.10000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":269863.44},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1163289.6000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1238363.6400000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":2108903.04},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":3026425.68},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":4683339.7920000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":5971271.7599999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":7630335.216},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":8305719.1992000006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":7743174.9191999994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":13271904.216},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":7527116.5077599995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":12116064.303503999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":19376172.388799999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":19467542.397599999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":19419766.813439999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":23876224.912799999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":28268874.060811207},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":32056228.418400005},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":35314847.138793603},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":33717517.154331848},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":28706817.453289926},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":43158800.029449604},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":23494563.471895203},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":34426818.279324576},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":51742901.413280457},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":48504544.091030598},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":44991557.70979277},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":52921061.622051954},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":59251141.484386161},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":63979359.177239284},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":66371778.620723732},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":61009682.39158915},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":49126668.803897336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":71961485.788740605},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":37521323.398926638},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":54238040.241145179},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":78928007.147536904},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":73231447.481901929},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":66070727.116854489},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":76525809.055580005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":82801509.408309981},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":89648556.776695937},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":90485941.736298248},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":83677513.432769507},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":65953686.063860044},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":96708624.708801284},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":49956112.264683969},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":71134342.892869666},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":102889917.17334729},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":93954052.28553921},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":84530255.003814012},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":96239021.473042309},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":105448284.60443529},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":112293010.19337665},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":114882641.93921351},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":103797231.02121203},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":82543921.905250713},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":118158616.30328423},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":61581606.505051732},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":86214249.107072413},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":125804637.39085707},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":113224173.65177135},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":102756849.41728851},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":116182079.06873786},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z33:$CV33)","v":2350757801.1354456},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":26250.000000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":81396.000000000029},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":164826.90000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":757656},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":785165.40000000014},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":1375898.4000000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":1932481.8000000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":3048163.92},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":3856242.6},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":5003439.66},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":5403686.7420000006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":5104441.6920000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":8690357.1600000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":4946237.4276000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":7923116.8850400001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":12693108.888},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":12707435.196},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":12688651.814400002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":15558370.488000002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":18438636.507912003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":20863879.884000003},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":22993132.185936004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":21930064.737278402},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":18695627.551339202},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":28081645.770096004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":15314980.841388002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":22421728.155425765},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":33689811.220764488},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":31607735.642089926},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":29282872.694791682},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":34436125.680495553},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":38514112.826249823},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":41632422.780319259},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":43145985.071810074},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":39673035.310290217},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":31916298.845380403},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":46718735.346925117},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":24383093.232907884},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":35217014.002195477},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":51263888.581552364},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":47526949.906985693},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":42863711.110026643},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":49611125.182368547},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":53745228.474033266},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":58148634.917575747},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":58716303.887671344},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":54261912.686164543},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":42754858.439840332},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":62653079.407838956},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":32354621.601054963},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":46107101.530773461},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":66670390.107219145},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":60896515.478582799},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":54772717.745853841},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":62342099.449588344},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":68277504.821457043},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":72690221.957033366},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":74328550.457506314},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":67221532.620220289},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":53430244.210502401},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":76522009.016844898},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":39861772.13383209},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":55806480.987364933},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":81394639.338146597},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":73255175.404331923},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":66452587.526903205},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":75124078.893536836},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z34:$CV34)","v":1059782261.005185},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":21000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":36628.200000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":91977.48},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":336355.2},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":385339.68},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":606761.28},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":924352.56},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1356848.064},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1768471.9200000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":2163178.8720000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":2409010.8264000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":2160719.3664000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":3778399.8720000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":2120548.2739199996},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":3462611.3383679995},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":5508942.9695999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":5592990.6431999998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":5563446.6124799997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":6893819.409599999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":8139283.6811904004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":9287267.9328000005},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":10220670.833011201},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":9787793.2230412792},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":8301934.2672806401},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":12514561.066483201},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":6776847.9700415991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":9955010.806900993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":14974515.444105217},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":14003630.949003264},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":13034866.289043456},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":15341988.865995878},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":17229447.14989927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":18547084.208336212},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":19295756.98466292},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":17720598.113488041},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":14306758.365030503},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":20998514.562590085},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":10918762.69270017},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":15820820.132077508},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":23002844.02151718},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":21389841.228033379},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":19318650.695437633},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":22420763.641035255},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":24175752.52926188},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":26227079.713608071},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":26440790.384702884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":24497738.58707387},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":19326418.38360684},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":28388088.27592865},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":14676549.40562864},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":20852348.006203488},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":30186317.350100756},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":27543795.587546945},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":24801172.871445328},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":28258843.373205047},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":31001505.097128104},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":33038357.005341105},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":33848744.495753616},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":30499415.923465304},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":24289039.183761775},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":34719691.628951475},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":18120340.350875631},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":25368476.49122588},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":37067275.941972017},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":33360548.347774822},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":30315096.94575423},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":34289259.43319542},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":213216315.66422978},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":7389.9000000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":13059.06},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":69278.399999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":67858.559999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":126243.36000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":169591.32},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":278327.80799999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":346557.24},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":463716.68399999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":493021.63079999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":478013.86079999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":803147.18399999989},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":460330.80623999995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":730336.08009599987},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1174120.5311999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1167116.5584},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1167668.38656},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1424035.0151999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1690953.8717087996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1905080.6015999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2101044.1198463999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1999659.1940121599},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1709255.6346700797},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2562593.1928703999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1402734.6604656},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2050079.3169978238},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3078574.748410752},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2893177.4999374077},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2673818.7259576316},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3142947.0755605251},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3507581.5082370713},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3799852.1885838183},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3930036.5642507365},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3616048.9678109027},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2903611.5934864334},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4244235.8792253928},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2219467.4733185852},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3200206.1068721991},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4661274.5444673654},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4314656.3468828602},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3888365.3113902006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4493920.232176207},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4880528.4050148409},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5272842.1455121152},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5328847.4639240233},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4917862.1595310969},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3872409.2404128723},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5667457.0250336789},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2924941.2580003608},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4174893.3558927104},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6033209.7160273846},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5513741.2194094621},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4956364.3865148388},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5638078.6502489271},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6169274.6858501453},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6564431.2310021659},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6705346.9859535601},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6076282.4775264254},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4824638.5109865293},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6916915.6574878506},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3599494.0203440138},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5039291.62848162},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":7342722.1107384497},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6608449.899664605},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5989164.9446310969},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6768740.7420056099},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"Mrkting!$H$119","v":"Маркетинговые скидки"},null,null,null,null,{"$f":"Mrkting!$M$119","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X38-SUM(X39:X42))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":97457255.176621869},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2671.9},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":7732.1916000000019},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":15768.51864},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":71944.761599999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":71788.07736000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":125548.91136000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":176599.91952},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":266906.87942400004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":337720.91472000006},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":438047.81035200006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":453161.34741600003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":428237.52501600009},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":728929.41768000019},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":396829.56276288},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":635392.92453235202},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1018077.1110143999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":972047.63849759998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":970751.98842624016},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1189822.8014928},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1342235.6652598847},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1518067.8071136},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1673126.0408444544},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1514183.1615886062},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1291356.1190979593},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1939146.6034585154},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1001555.8598148481},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1465836.8530593715},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2202257.8655291293},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1950008.3919323289},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1805541.6711584474},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2123060.3918189546},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2230534.7759334571},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2412638.8338388884},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2498901.0732946401},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2151213.5709790941},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1729493.9620903032},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2530369.3396831406},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1231127.5731752957},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1776896.1801847299},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2587212.4814922032},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2220560.3558365004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2001934.7114806627},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2315408.9395742361},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2311896.4836692712},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2499210.6671638959},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2524869.5389440926},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2129765.9743546266},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1677347.2605247665},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2455817.8401910998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1147228.3463897435},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1637047.1509030985},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2365964.339567462},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1935572.6603177171},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1739910.0685451352},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1979224.9939088374},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1911466.2640717805},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2033670.3327768128},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2076871.4950214273},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1699623.7527550058},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1349060.3054439477},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1934755.9570020982},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":897875.35283744102},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1257025.4939724174},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1830752.1898059146},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1448087.9704642356},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1311565.0138407571},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1481997.2944967633},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z39:$CV39)","v":41251499.720880359},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":997.50000000000023},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3754.9260000000013},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7088.3064000000013},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":35084.736000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":33723.831600000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":61079.313600000016},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":83699.017200000017},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":128853.12384000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":161509.61520000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":213360.86232000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":217514.08710000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":208794.23460000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":352586.35800000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":191654.80152480002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":305096.49348192004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":489883.32662399998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":462768.40101600002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":462700.27146240009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":565258.80844800011},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":633916.43612812809},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":715054.68489600008},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":788446.18318118411},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":706984.69852169289},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":603936.03116024658},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":905844.39390403219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":464790.41612712003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":679503.21808703046},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1020508.5108825793},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":895539.59211381723},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":827896.31517648394},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":973208.23188683111},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1009384.4215939615},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1093348.7491564536},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1130944.5553611629},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":961201.78771823528},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":771799.46758272569},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1128118.1129212938},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":541188.7788735457},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":780184.96214862878},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1136458.5979285538},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":956713.9876832962},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":862046.32193821506},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":995978.36117488379},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":974763.75608071883},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1052584.1067747578},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1064085.115258676},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":873018.07396023825},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":687192.70866777771},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1005071.4442201062},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":453835.92489729519},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":648551.20981406246},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":936812.98698787694},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":734707.72766377637},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":660037.5791170107},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":750376.82534949738},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":683751.27989582298},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":726979.01621879311},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":741460.66992833081},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":606448.21239431098},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":480805.38481036166},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":690340.43233366299},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":318862.84403808514},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":446407.98165331921},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":649542.71750315302},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":511514.89003373293},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":462951.822851095},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":522992.17986468982},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z40:$CV40)","v":32605168.306095529},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1512},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2729.7648000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6629.8327200000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":25125.292800000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":27157.52448},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":43555.942080000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":65424.134160000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":93167.070911999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":120767.96736000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":149350.91817600001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":158139.68677200002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":143305.40347200003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":249255.28656000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":133919.65293983999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":217802.745913536},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":347017.5628991999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":334513.5612768},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":333021.33303551993},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":411720.90035039996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":462080.80699827836},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":526256.86754879996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":579331.46056907508},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":524924.33294363902},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":445775.30006429955},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":671401.6679909376},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":343860.44575262396},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":504692.33798708924},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":758955.30166306952},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":668318.04044920404},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":621298.24214070069},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":731096.85219204146},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":768451.00831968093},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":828201.82581716985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":860683.95370848523},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":737541.90409559349},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":594808.97987909627},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":872305.67959630897},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":421337.12178750179},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":609856.89564311807},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":887047.32765232131},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":759867.97495520918},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":685941.78170517099},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":795317.56334453367},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":786469.42796087265},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":852309.93172852788},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":859788.399225589},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":722318.98192402534},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":569542.36908634473},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":835742.57434840524},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":387837.27242104721},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":551820.35994532914},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":798399.46905296145},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":646231.01885837666},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":581541.91057586297},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":662238.27993731503},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":632852.43606771436},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":674015.659061093},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":689726.0591459854},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":531387.958098214},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":422597.2115170582},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":604910.96291114402},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":260915.98121502044},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":365282.37370102858},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":532896.99907530646},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":379525.65412445134},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":344224.33773919498},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":389122.42486341437},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z41:$CV41)","v":23600587.149645977},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":162.39999999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1247.5008000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2050.37952},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":11734.732799999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":10906.72128},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":20913.65568},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":27476.768159999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":44886.684672000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":55443.332160000005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":75336.029855999994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":77507.573543999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":76137.886943999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":127087.77311999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":71255.108298239997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":112493.68513689601},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":181176.22149120001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":174765.67620480002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":175030.38392831999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":212843.09269439999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":246238.42213347837},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":276756.25466879993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":305348.39709419513},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":282274.13012327428},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":241644.78787341309},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":361900.54156354564},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":192904.99793510404},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":281641.29698525183},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":422794.05298348033},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":386150.75936930766},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":356347.11384126259},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":418755.30774008192},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":452699.34601981466},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":491088.25886526518},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":507272.56422499206},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":452469.87916526542},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":362885.51462848112},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":529945.54716553737},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":268601.67251424829},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":386854.32239298307},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":563706.55591132795},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":503978.39319799514},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":453946.60783727677},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":524113.01505481882},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":550663.29962767975},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":594316.62866061018},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":600996.02445982792},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":534428.9184703629},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":420612.18277064397},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":615003.82162258809},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":305555.1490714011},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":436675.58114370686},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":630751.88352662348},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":554633.91379556374},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":498330.57885226171},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":566609.88862202514},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":594862.54810824303},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":632675.65749692684},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":645684.76594711083},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":561787.58226248086},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":445657.70911652781},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":639504.5617572912},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":318096.52758433536},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":445335.13861806958},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":648312.47322745528},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":557047.4263060512},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":504388.85325046716},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":569882.68976865895},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Mrkting!$H$131","v":"Общий оборот (GMV) с учетом скидок"},null,null,null,null,{"$f":"Mrkting!$M$131","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X44-SUM(X45:X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":3526299122.6282368},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":45978.1},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":117681.90840000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":254094.92136000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1091344.8384},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1166575.5626400001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1983354.12864},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2849825.7604800002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":4416432.9125760002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":5633550.84528},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":7192287.4056480005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":7852557.8517840002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":7314937.3941839999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":12542974.798319999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":7130286.9449971206},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":11480671.378971647},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":18358095.277785599},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":18495494.7591024},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":18449014.825013757},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":22686402.1113072},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":26926638.39555132},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":30538160.611286405},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":33641721.097949147},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":32203333.992743239},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":27415461.334191963},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":41219653.425991088},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":22493007.612080354},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":32960981.426265202},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":49540643.547751322},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":46554535.699098259},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":43186016.03863433},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":50798001.230232999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":57020606.708452702},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":61566720.343400396},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":63872877.547429092},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":58858468.820610054},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":47397174.841807038},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":69431116.44905746},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":36290195.825751342},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":52461144.060960457},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":76340794.666044697},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":71010887.126065433},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":64068792.405373827},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":74210400.116005778},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":80489612.924640715},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":87149346.109532028},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":87961072.197354153},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":81547747.458414882},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":64276338.803335279},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":94252806.868610188},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":48808883.918294221},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":69497295.74196656},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":100523952.83377983},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":92018479.625221491},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":82790344.935268879},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":94259796.479133487},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":103536818.34036352},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":110259339.86059983},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":112805770.44419208},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":102097607.26845703},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":81194861.599806771},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":116223860.34628212},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":60683731.152214289},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":84957223.613100007},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":123973885.20105115},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":111776085.68130711},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":101445284.40344776},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":114700081.7742411},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z45:$CV45)","v":2309506301.4145646},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":25252.500000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":77641.074000000022},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":157738.59359999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":722571.26399999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":751441.56840000022},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":1314819.0864000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":1848782.7828000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":2919310.7961600004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":3694732.9847999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":4790078.7976800008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":5186172.6549000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":4895647.4574000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":8337770.8020000011},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":4754582.6260752007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":7618020.3915580809},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":12203225.561376002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":12244666.794984002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":12225951.542937603},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":14993111.679552},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":17804720.07178387},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":20148825.199104004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":22204686.002754822},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":21223080.03875671},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":18091691.520178955},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":27175801.376191974},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":14850190.425260883},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":21742224.937338732},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":32669302.709881905},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":30712196.04997611},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":28454976.379615203},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":33462917.448608723},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":37504728.404655859},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":40539074.031162813},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":42015040.516448915},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":38711833.522571981},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":31144499.377797678},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":45590617.234003827},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":23841904.454034336},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":34436829.040046848},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":50127429.98362381},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":46570235.919302396},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":42001664.788088433},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":48615146.821193665},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":52770464.717952549},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":57096050.810800985},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":57652218.772412673},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":53388894.612204313},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":42067665.731172554},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":61648007.963618852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":31900785.676157668},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":45458550.320959404},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":65733577.120231263},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":60161807.750919014},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":54112680.166736826},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":61591722.624238849},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":67593753.541561216},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":71963242.94081457},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":73587089.787577987},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":66615084.407825977},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":52949438.825692043},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":75831668.58451122},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":39542909.289794005},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":55360073.005711615},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":80745096.620643437},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":72743660.514298201},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":65989635.704052106},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":74601086.713672161},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z46:$CV46)","v":1027177092.6990894},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":19488},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":33898.4352},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":85347.647280000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":311229.90720000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":358182.15551999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":563205.33791999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":858928.42584000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1263680.993088},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1647703.9526400003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":2013827.9538240002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":2250871.1396280001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":2017413.9629280001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":3529144.5854400005},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1986628.6209801598},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":3244808.5924544632},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5161925.4067007992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5258477.0819231998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5230425.2794444794},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6482098.5092495997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":7677202.8741921224},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":8761011.0652512014},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":9641339.3724421244},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":9262868.8900976405},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":7856158.9672163408},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":11843159.398492264},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6432987.5242889756},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":9450318.4689139035},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":14215560.142442148},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":13335312.90855406},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":12413568.046902755},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":14610892.013803838},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":16460996.141579589},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":17718882.382519044},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18435073.030954435},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":16983056.209392447},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":13711949.385151407},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":20126208.882993776},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":10497425.570912668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":15210963.236434389},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":22115796.69386486},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":20629973.253078174},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18632708.913732462},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":21625446.077690724},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":23389283.101301003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25374769.781879544},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25581001.985477295},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":23775419.605149847},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18756876.014520496},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":27552345.701580245},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":14288712.133207593},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":20300527.64625816},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":29387917.881047793},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":26897564.568688568},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":24219630.960869465},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":27596605.093267731},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":30368652.661060389},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":32364341.346280012},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":33159018.436607637},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":29968027.96536709},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":23866441.972244717},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":34114780.666040331},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":17859424.369660608},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25003194.117524851},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":36534378.942896716},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":32981022.693650372},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":29970872.608015034},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":33900137.008332007},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z47:$CV47)","v":189615728.51458371},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1237.5999999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6142.3992000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":11008.680479999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":57543.667199999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":56951.83872},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":105329.70432000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":142114.55184},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":233441.12332799996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":291113.90783999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":388380.65414399991},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":415514.057256},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":401875.973856},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":676059.41087999986},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":389075.69794175995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":617842.3949591039},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":992944.30970879993},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":992350.88219519984},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":992638.00263167988},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1211191.9225055999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1444715.4495753213},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1628324.3469312},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1795695.7227522046},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1717385.0638888855},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1467610.8467966667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2200692.6513068541},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1209829.662530496},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1768438.0200125719},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2655780.6954272715},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2507026.7405681005},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2317471.6121163694},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2724191.767820443},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3054882.1622172566},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3308763.9297185531},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3422764.0000257445},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3163579.088645637},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2540726.0788579527},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3714290.3320598556},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1950865.800804337},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2813351.7844792162},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4097567.9885560367},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3810677.9536848646},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3434418.7035529241},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3969807.2171213878},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4329865.1053871615},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4678525.5168515053},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4727851.4394641956},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4383433.2410607338},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3451797.057642228},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5052453.2034110902},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2619386.1089289598},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3738217.7747490038},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5402457.8325007604},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4959107.3056138977},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4458033.8076625774},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5071468.761626902},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5574412.1377419028},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5931755.5735052396},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6059662.2200064491},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5514494.8952639448},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4378980.8018700015},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6277411.0957305599},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3281397.4927596785},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4593956.4898635503},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6694409.6375109944},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6051402.4733585538},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5484776.0913806297},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6198858.05223695},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,null,null,{"$f":"Mrkting!$M$76","v":"кол-во посетителей"},null,null,null,null,null,{"$f":"IF(ABS(X50-SUM(X51:X54))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z50:$CV50)","v":1053367.7949999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":18.900000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":41.825000000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":94.465000000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":386.79999999999995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":421.02000000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":700.2},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1023.0300000000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1527.6},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1960.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2473.0500000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2710.0350000000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2498.16},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":4306.8},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2387.4},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":3858.9599999999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":6162},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":6209.9999999999991},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":6189.5999999999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":7627.5},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":8846.4},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":10050},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":11068.2},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":10576.98},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":8995.1400000000012},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":13534.2},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":7212},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":10575.6},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":15898.800000000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":14893.2},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":13828.8},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":16269.119999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":17874.060000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":19282.8},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":20020.800000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":18398.34},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":14826.42},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":21730.800000000003},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":11099.4},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":16055.76},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":23358.6},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":21686.940000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":19572.48},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":22683.239999999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":24037.47},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":26040.6},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":26274.600000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":24311.340000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":19167.120000000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":28119.600000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":14244.3},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":20269.62},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":29325.599999999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":26772.66},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":24093.120000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":27436.859999999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":29483.819999999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":31404.600000000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":32142.600000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":29017.440000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":23085.72},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":33032.400000000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":16885.199999999997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":23639.279999999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":34508.400000000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":31057.560000000005},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":28197.119999999999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":31884.840000000004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":514965.18849999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7.3500000000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":20.457500000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":42.605500000000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":190.12},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":199.45800000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":344.988},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":489.32100000000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":750.12},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":952.34999999999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1227.135},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1330.0245000000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1248.912},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2132.7600000000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1188.18},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1907.472},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3053.3999999999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3061.7999999999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3055.92},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3751.6499999999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":4357.08},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":4935},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5437.74},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5188.8059999999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":4420.8780000000006},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6643.14},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3549},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5197.92},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7811.16},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7325.64},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6790.56},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7986.384},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":8761.2420000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9465.9600000000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9814.56},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9023.2379999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7262.094000000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":10633.56},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5438.5800000000008},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7858.0320000000011},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11437.02},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":10607.058000000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9567.9359999999997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11077.668},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11758.929},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":12726.42},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":12848.220000000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11877.138000000003},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9359.7839999999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13719.720000000001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6947.01},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9896.3340000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":14311.92},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13070.862000000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11757.984},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13384.601999999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":14374.373999999998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":15305.220000000001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":15653.82},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":14150.808000000001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11250.204},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":16108.68},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":8228.64},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":11520.096000000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":16805.88},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":15125.292000000003},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13723.584000000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":15515.388000000001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L51+1","v":2},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z52:$CV52)","v":443292.98249999998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":17.587500000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":44.572499999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":161.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":185.76},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":291.06},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":445.09500000000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":638.4},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":833.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1016.325},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1133.5274999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1014.09},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1775.7},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":976.35},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1595.79},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2538},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2578.5},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2564.4},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3179.25},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3679.35},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4621.8},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4426.92},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3753.96},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5659.8},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3003.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4413.1499999999996},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6638.7},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6207.3},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5779.2},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6802.38},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7490.94},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8062.2},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8389.2000000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7703.91},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6220.83},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9131.7000000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4654.3500000000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6744.99},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9806.4},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9120.06},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8237.52},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9561.51},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10105.530000000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10964.4},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11052.9},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10241.91},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8080.38},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11870.4},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6016.95},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8547.6299999999992},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":12374.4},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11290.59},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10166.879999999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11584.89},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":12461.055},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13280.4},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13607.4},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":12258.81},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9763.5300000000007},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13955.1},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7141.05},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9997.4699999999993},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":14609.1},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13148.19},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11948.88},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13515.66},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L52+1","v":3},{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":95109.623999999982},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1.05},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":3.7800000000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":7.286999999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":35.279999999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":35.802},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":64.152000000000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":88.61399999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":139.07999999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":174.9},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":229.58999999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":246.483},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":235.15799999999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":398.34},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":222.86999999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":355.69799999999992},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":570.6},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":569.69999999999993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":569.28},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":696.6},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":809.96999999999991},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":915},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1008.6599999999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":961.25399999999991},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":820.30200000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1231.26},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":659.25},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":964.53},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1448.9399999999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1360.26},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1259.0399999999997},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1480.356},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1621.8779999999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1754.6399999999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1817.0399999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1671.1919999999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1343.4959999999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1965.5399999999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1006.4699999999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1452.7379999999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2115.1799999999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1959.8219999999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1767.0239999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2044.0619999999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2173.011},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2349.7799999999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2373.4799999999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2192.2919999999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1726.9560000000001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2529.4799999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1280.3399999999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1825.6560000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2639.2799999999993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2411.2079999999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2168.2559999999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2467.3679999999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2648.3909999999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2818.9799999999996},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2881.3799999999997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2607.8219999999997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2071.9859999999999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2968.62},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1515.51},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2121.7139999999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":3093.4199999999996},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2784.078},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2524.6559999999999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2853.7919999999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,null,{"$f":"Sales!$M$77","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X56-SUM(X57:X60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z56:$CV56)","v":2187127675.8941154},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":27792.03},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":73140.689160000024},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":156393.44330399999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":678677.93856000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":722185.72725600016},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1233574.940736},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1766246.5264320001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":2745390.3908544001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":3497499.2380320001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4476483.3315311996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4880410.6454208},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4556222.9938008003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":7803829.6773840003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4438244.8581252489},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":7140371.2888056189},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":11421103.889226239},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":11498210.56210896},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":11471170.120568063},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":14099585.007062878},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":16735320.122217366},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":18973180.476077765},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":20902658.604975097},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":20002805.991345182},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":17032546.801772438},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":25604848.457972568},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":13974575.958586253},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":20475248.096597835},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":30773026.176766586},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":28918301.71143074},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":26820508.972816929},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":31546745.751274157},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":35400272.602714069},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":38229422.191989057},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":39654894.076999173},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":36538885.297090299},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":29419342.080691464},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":43090823.604917526},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":22523305.64352167},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":32555267.48159375},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":47376369.732035905},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":44057355.156156227},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":39747845.419594012},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":46034267.978817344},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":49932926.384833433},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":54058178.113555908},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":54565409.565266773},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":50574966.003436156},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":39861343.136373699},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":58445514.386346638},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":30260721.872592848},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":43092714.38022536},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":62328200.274436004},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":57049779.901671767},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":51326101.739449278},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":58433949.012089126},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":64172277.450945616},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":68335967.403761774},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":69908370.735610336},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":63268921.536740907},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":50311522.404667787},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":72022781.670897186},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":37594167.93551401},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":52631835.109719612},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":76797079.99715206},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":69226494.448841497},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":62823614.124258175},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":71030486.619407594},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":1616654410.9901953},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":17676.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":54348.751800000013},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":110417.01551999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":505799.88479999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":526009.09788000013},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":920373.36048000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":1294147.94796},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2043517.5573120001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2586313.0893599996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":3353055.1583760004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":3630320.85843},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":3426953.2201800002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":5836439.5614},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":3328207.8382526403},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":5332614.2740906561},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":8542257.8929632008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":8571266.7564888},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":8558166.0800563209},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":10495178.175686399},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":12463304.050248709},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":14104177.639372801},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":15543280.201928375},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":14856156.027129695},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":12664184.064125268},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":19023060.963334382},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":10395133.297682617},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":15219557.456137111},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":22868511.896917332},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":21498537.234983277},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":19918483.465730641},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":23424042.214026105},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":26253309.883259099},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":28377351.821813967},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":29410528.361514237},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":27098283.465800386},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":21801149.564458374},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":31913432.063802678},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":16689333.117824035},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":24105780.328032792},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":35089200.988536663},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":32599165.143511675},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":29401165.351661902},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":34030602.774835564},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":36939325.302566782},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":39967235.567560688},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":40356553.140688866},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":37372226.228543013},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":29447366.011820786},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":43153605.574533194},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":22330549.973310366},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":31820985.22467158},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":46013503.984161884},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":42113265.42564331},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":37878876.116715774},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":43114205.836967193},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":47315627.479092851},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":50374270.058570199},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":51510962.851304591},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":46630559.085478179},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":37064607.177984424},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":53082168.009157851},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":27680036.502855804},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":38752051.103998125},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":56521567.634450406},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":50920562.360008739},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":46192744.992836468},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":52220760.699570507},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$17","v":"Средний чек"},null,null,{"$f":"L57+1","v":2},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z58:$CV58)","v":513588546.3495447},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9744},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":16949.2176},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":42673.823640000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":155614.95360000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":179091.07775999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":281602.66895999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":429464.21292000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":631840.49654399999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":823851.97632000013},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1006913.9769120001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1125435.569814},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1008706.9814640001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1764572.2927200003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":993314.31049007992},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1622404.2962272316},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":2580962.7033503996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":2629238.5409615999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":2615212.6397222397},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3241049.2546247998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3838601.4370960612},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4380505.5326256007},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4820669.6862210622},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4631434.4450488202},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3928079.4836081704},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5921579.6992461318},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3216493.7621444878},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4725159.2344569517},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":7107780.0712210741},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":6667656.4542770302},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":6206784.0234513776},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":7305446.0069019189},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":8230498.0707897944},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":8859441.191259522},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9217536.5154772177},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":8491528.1046962235},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":6855974.6925757034},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10063104.441496888},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5248712.7854563342},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":7605481.6182171945},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":11057898.34693243},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10314986.626539087},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9316354.4568662308},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10812723.038845362},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":11694641.550650502},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":12687384.890939772},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":12790500.992738647},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":11887709.802574923},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9378438.0072602481},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":13776172.850790123},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":7144356.0666037966},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10150263.82312908},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":14693958.940523896},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":13448782.284344284},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":12109815.480434733},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":13798302.546633866},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":15184326.330530195},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":16182170.673140006},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":16579509.218303818},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":14984013.982683545},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":11933220.986122359},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":17057390.333020166},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":8929712.1848303042},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":12501597.058762426},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":18267189.471448358},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":16490511.346825186},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":14985436.304007517},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":16950068.504166003},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L58+1","v":3},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z59:$CV59)","v":56884718.554375127},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":371.28},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1842.7197600000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":3302.6041439999995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":17263.100159999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":17085.551616000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":31598.911296000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":42634.365551999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":70032.336998399987},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":87334.17235199998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":116514.19624319997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":124654.2171768},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":120562.79215679999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":202817.82326399995},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":116722.70938252799},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":185352.71848773115},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":297883.29291263997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":297705.26465855993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":297791.40078950394},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":363357.57675167994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":433414.63487259636},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":488497.30407935998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":538708.71682566137},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":515215.51916666562},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":440283.25403900002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":660207.79539205623},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":362948.89875914878},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":530531.40600377158},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":796734.20862818148},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":752108.02217043017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":695241.48363491078},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":817257.53034613293},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":916464.64866517694},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":992629.17891556583},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1026829.2000077233},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":949073.72659369104},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":762217.82365738577},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1114287.0996179567},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":585259.74024130113},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":844005.53534376482},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1229270.396566811},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1143203.3861054594},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1030325.6110658771},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1190942.1651364162},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1298959.5316161483},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1403557.6550554514},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1418355.4318392586},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1315029.9723182202},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1035539.1172926683},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1515735.961023327},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":785815.83267868788},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1121465.3324247012},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1620737.349750228},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1487732.1916841692},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1337410.1422987732},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1521440.6284880706},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1672323.6413225709},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1779526.6720515718},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1817898.6660019348},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1654348.4685791833},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1313694.2405610003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1883223.328719168},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":984419.24782790348},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1378186.946959065},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2008322.8912532981},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1815420.7420075662},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1645432.8274141888},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1859657.415671085},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Sales!$H$79","v":"Количество продаж"},null,null,null,null,{"$f":"Mrkting!$M$76","v":"кол-во посетителей"},null,null,null,null,null,{"$f":"IF(ABS(X62-SUM(X63:X66))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z62:$CV62)","v":1006762.8214700001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9.208499999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":29.502724999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":66.202290000000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":233.571665},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":392.07934},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":544.11497999999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":836.31267000000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1237.7730299999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1692.5600999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2151.0175499999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2514.4838850000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2526.4777950000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3300.8217599999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3247.2102000000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3030.0351599999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4861.1577599999991},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6001.8359999999993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6015.4475999999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6703.3130999999994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7992.4058999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9167.8763999999992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10246.054199999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10501.83318},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9496.005720000001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10930.74294},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10065.5262},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8629.9235999999983},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12844.6464},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14939.304},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13935.065999999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14602.931519999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":16565.921579999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":18028.10166},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":19069.671599999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":18640.718339999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":16120.549559999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":17737.910819999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15929.5062},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13175.871960000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":19124.207159999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":21856.660739999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":20019.91302},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":20503.669320000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":22670.019509999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":24298.937669999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":25384.531200000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":24545.53314},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":21097.099260000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":22945.336319999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":20556.795899999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":16747.523519999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":24065.468819999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":27220.983059999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":24681.984179999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":25004.488380000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":27620.557079999999},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":29546.176019999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":30836.683199999996},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":29678.127239999998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":25283.043959999999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":27231.291720000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":24222.4656},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":19664.642879999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":28216.58208},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":31816.526760000001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":28754.089079999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":29155.79076},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H68","v":"Продажи"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L70+1","v":3},{"$f":"M68","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":55395340.948074192},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":183.78359999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1095.9298812000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":2546.9353324799999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":10180.02363048},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":17002.582629119999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":24098.809141440004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":36745.472039760003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":55770.017762447984},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":77896.422128447972},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":100904.94245462398},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":119378.36464289998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":121382.41962013199},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":160073.40463329596},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":158172.56366003133},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":149527.33679577828},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":239201.82564318372},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":294816.33599774394},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":294770.8493967916},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":327268.74388288602},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":394402.24475401675},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":456346.40978121839},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":508466.98034798552},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":521692.49681620183},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":472971.89273680444},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":544743.06946837285},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":506462.56360484648},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":442272.75085764559},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":656996.4792428168},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":766676.90424531279},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":716438.00537364371},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":748687.01192061673},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":858192.47861059848},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":945001.44465246773},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":999631.89756702818},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":978071.94866770017},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":847089.31737428298},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":928869.93702129461},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":841275.68573033263},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":707486.31141460757},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1026271.5862957351},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1174374.5224227738},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1075896.8535998117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1099527.5492201352},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1232501.3398925196},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1337746.0074024419},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1396846.9780128815},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1353025.7750579519},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1163531.6993573899},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1262881.1637664177},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1139268.1378824974},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":944104.17672617757},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1357390.3276765901},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1538692.4230100266},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1398445.4553215564},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1415131.1315394877},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1580913.3135562674},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1708665.9051202005},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1780725.5423364858},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1718762.3316176534},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1469181.1410243907},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1582474.1967936833},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1419483.0753908004},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1169490.0664195493},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1676322.3699151198},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1892753.0984641276},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1713122.5168637685},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1735019.6703272103},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0}]
[{"$f":"ROW()","v":87},{"$f":"B86","v":"BS"},null,null,null,null,null,{"$f":"H86","v":"Авансы полученные"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":25327068.939292192},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z69:AA69)<SUM($Z75:AA75),SUM($Z75:AA75)-SUM($Z69:AA69),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z69:AB69)<SUM($Z75:AB75),SUM($Z75:AB75)-SUM($Z69:AB69),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z69:AC69)<SUM($Z75:AC75),SUM($Z75:AC75)-SUM($Z69:AC69),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z69:AD69)<SUM($Z75:AD75),SUM($Z75:AD75)-SUM($Z69:AD69),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z69:AE69)<SUM($Z75:AE75),SUM($Z75:AE75)-SUM($Z69:AE69),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z69:AF69)<SUM($Z75:AF75),SUM($Z75:AF75)-SUM($Z69:AF69),0))","v":8573.223750000001},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z69:AG69)<SUM($Z75:AG75),SUM($Z75:AG75)-SUM($Z69:AG69),0))","v":26359.144623},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z69:AH69)<SUM($Z75:AH75),SUM($Z75:AH75)-SUM($Z69:AH69),0))","v":53552.252527199991},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z69:AI69)<SUM($Z75:AI75),SUM($Z75:AI75)-SUM($Z69:AI69),0))","v":245312.944128},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z69:AJ69)<SUM($Z75:AJ75),SUM($Z75:AJ75)-SUM($Z69:AJ69),0))","v":255114.41247180011},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z69:AK69)<SUM($Z75:AK75),SUM($Z75:AK75)-SUM($Z69:AK69),0))","v":446381.0798328002},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z69:AL69)<SUM($Z75:AL75),SUM($Z75:AL75)-SUM($Z69:AL69),0))","v":627661.7547605997},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z69:AM69)<SUM($Z75:AM75),SUM($Z75:AM75)-SUM($Z69:AM69),0))","v":991106.01529632043},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z69:AN69)<SUM($Z75:AN75),SUM($Z75:AN75)-SUM($Z69:AN69),0))","v":1254361.8483395996},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z69:AO69)<SUM($Z75:AO75),SUM($Z75:AO75)-SUM($Z69:AO69),0))","v":1626231.7518123593},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z69:AP69)<SUM($Z75:AP75),SUM($Z75:AP75)-SUM($Z69:AP69),0))","v":1760705.6163385492},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z69:AQ69)<SUM($Z75:AQ75),SUM($Z75:AQ75)-SUM($Z69:AQ69),0))","v":1662072.3117872998},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z69:AR69)<SUM($Z75:AR75),SUM($Z75:AR75)-SUM($Z69:AR69),0))","v":2830673.1872789972},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z69:AS69)<SUM($Z75:AS75),SUM($Z75:AS75)-SUM($Z69:AS69),0))","v":1614180.8015525267},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z69:AT69)<SUM($Z75:AT75),SUM($Z75:AT75)-SUM($Z69:AT69),0))","v":2586317.9229339622},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z69:AU69)<SUM($Z75:AU75),SUM($Z75:AU75)-SUM($Z69:AU69),0))","v":4142995.0780871436},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z69:AV69)<SUM($Z75:AV75),SUM($Z75:AV75)-SUM($Z69:AV69),0))","v":4157064.3768970594},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z69:AW69)<SUM($Z75:AW75),SUM($Z75:AW75)-SUM($Z69:AW69),0))","v":4150710.5488273054},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z69:AX69)<SUM($Z75:AX75),SUM($Z75:AX75)-SUM($Z69:AX69),0))","v":5090161.4152078927},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z69:AY69)<SUM($Z75:AY75),SUM($Z75:AY75)-SUM($Z69:AY69),0))","v":6044702.4643706083},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z69:AZ69)<SUM($Z75:AZ75),SUM($Z75:AZ75)-SUM($Z69:AZ69),0))","v":6840526.1550958008},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z69:BA69)<SUM($Z75:BA75),SUM($Z75:BA75)-SUM($Z69:BA69),0))","v":7538490.8979352564},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z69:BB69)<SUM($Z75:BB75),SUM($Z75:BB75)-SUM($Z69:BB69),0))","v":7205235.6731579006},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z69:BC69)<SUM($Z75:BC75),SUM($Z75:BC75)-SUM($Z69:BC69),0))","v":6142129.2711007595},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z69:BD69)<SUM($Z75:BD75),SUM($Z75:BD75)-SUM($Z69:BD69),0))","v":9226184.5672171712},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z69:BE69)<SUM($Z75:BE75),SUM($Z75:BE75)-SUM($Z69:BE69),0))","v":5041639.6493760645},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z69:BF69)<SUM($Z75:BF75),SUM($Z75:BF75)-SUM($Z69:BF69),0))","v":7381485.3662264943},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z69:BG69)<SUM($Z75:BG75),SUM($Z75:BG75)-SUM($Z69:BG69),0))","v":11091228.270004898},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z69:BH69)<SUM($Z75:BH75),SUM($Z75:BH75)-SUM($Z69:BH69),0))","v":10426790.558966875},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z69:BI69)<SUM($Z75:BI75),SUM($Z75:BI75)-SUM($Z69:BI69),0))","v":9660464.4808793664},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z69:BJ69)<SUM($Z75:BJ75),SUM($Z75:BJ75)-SUM($Z69:BJ69),0))","v":11360660.473802656},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z69:BK69)<SUM($Z75:BK75),SUM($Z75:BK75)-SUM($Z69:BK69),0))","v":12732855.293380678},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z69:BL69)<SUM($Z75:BL75),SUM($Z75:BL75)-SUM($Z69:BL69),0))","v":13763015.633579791},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z69:BM69)<SUM($Z75:BM75),SUM($Z75:BM75)-SUM($Z69:BM69),0))","v":14264106.255334437},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z69:BN69)<SUM($Z75:BN75),SUM($Z75:BN75)-SUM($Z69:BN69),0))","v":13142667.480913222},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z69:BO69)<SUM($Z75:BO75),SUM($Z75:BO75)-SUM($Z69:BO69),0))","v":10573557.538762391},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z69:BP69)<SUM($Z75:BP75),SUM($Z75:BP75)-SUM($Z69:BP69),0))","v":15478014.550944388},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z69:BQ69)<SUM($Z75:BQ75),SUM($Z75:BQ75)-SUM($Z69:BQ69),0))","v":8094326.5621446967},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z69:BR69)<SUM($Z75:BR75),SUM($Z75:BR75)-SUM($Z69:BR69),0))","v":11691303.459095955},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z69:BS69)<SUM($Z75:BS75),SUM($Z75:BS75)-SUM($Z69:BS69),0))","v":17018262.479440331},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z69:BT69)<SUM($Z75:BT75),SUM($Z75:BT75)-SUM($Z69:BT69),0))","v":15810595.09460324},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z69:BU69)<SUM($Z75:BU75),SUM($Z75:BU75)-SUM($Z69:BU69),0))","v":14259565.195556104},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z69:BV69)<SUM($Z75:BV75),SUM($Z75:BV75)-SUM($Z69:BV69),0))","v":16504842.345795393},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z69:BW69)<SUM($Z75:BW75),SUM($Z75:BW75)-SUM($Z69:BW69),0))","v":17915572.771744967},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z69:BX69)<SUM($Z75:BX75),SUM($Z75:BX75)-SUM($Z69:BX69),0))","v":19384109.250267029},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z69:BY69)<SUM($Z75:BY75),SUM($Z75:BY75)-SUM($Z69:BY69),0))","v":19572928.273234129},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z69:BZ69)<SUM($Z75:BZ75),SUM($Z75:BZ75)-SUM($Z69:BZ69),0))","v":18125529.720843434},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z69:CA69)<SUM($Z75:CA75),SUM($Z75:CA75)-SUM($Z69:CA69),0))","v":14281972.515733242},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z69:CB69)<SUM($Z75:CB75),SUM($Z75:CB75)-SUM($Z69:CB69),0))","v":20929498.703648806},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z69:CC69)<SUM($Z75:CC75),SUM($Z75:CC75)-SUM($Z69:CC69),0))","v":10830316.737055779},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z69:CD69)<SUM($Z75:CD75),SUM($Z75:CD75)-SUM($Z69:CD69),0))","v":15433177.833965898},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z69:CE69)<SUM($Z75:CE75),SUM($Z75:CE75)-SUM($Z69:CE69),0))","v":22316549.432318687},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z69:CF69)<SUM($Z75:CF75),SUM($Z75:CF75)-SUM($Z69:CF69),0))","v":20424933.731437206},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z69:CG69)<SUM($Z75:CG75),SUM($Z75:CG75)-SUM($Z69:CG69),0))","v":18371254.91660738},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z69:CH69)<SUM($Z75:CH75),SUM($Z75:CH75)-SUM($Z69:CH69),0))","v":20910389.830929399},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z69:CI69)<SUM($Z75:CI75),SUM($Z75:CI75)-SUM($Z69:CI69),0))","v":22948079.327360272},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z69:CJ69)<SUM($Z75:CJ75),SUM($Z75:CJ75)-SUM($Z69:CJ69),0))","v":24431520.978406906},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z69:CK69)<SUM($Z75:CK75),SUM($Z75:CK75)-SUM($Z69:CK69),0))","v":24982816.982883215},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z69:CL69)<SUM($Z75:CL75),SUM($Z75:CL75)-SUM($Z69:CL69),0))","v":22615821.156457424},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z69:CM69)<SUM($Z75:CM75),SUM($Z75:CM75)-SUM($Z69:CM69),0))","v":17976334.481323004},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z69:CN69)<SUM($Z75:CN75),SUM($Z75:CN75)-SUM($Z69:CN69),0))","v":25744851.484442234},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z69:CO69)<SUM($Z75:CO75),SUM($Z75:CO75)-SUM($Z69:CO69),0))","v":13424817.703885555},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z69:CP69)<SUM($Z75:CP75),SUM($Z75:CP75)-SUM($Z69:CP69),0))","v":18794744.78543973},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z69:CQ69)<SUM($Z75:CQ75),SUM($Z75:CQ75)-SUM($Z69:CQ69),0))","v":27412960.302709103},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z69:CR69)<SUM($Z75:CR75),SUM($Z75:CR75)-SUM($Z69:CR69),0))","v":24696472.744604826},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z69:CS69)<SUM($Z75:CS75),SUM($Z75:CS75)-SUM($Z69:CS69),0))","v":22403481.321526289},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z69:CT69)<SUM($Z75:CT75),SUM($Z75:CT75)-SUM($Z69:CT69),0))","v":25327068.939292192},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z69:CU69)<SUM($Z75:CU75),SUM($Z75:CU75)-SUM($Z69:CU69),0))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$18","v":"PL(+)"},null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92-SUM(X93:X96))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":1726657670.4120471},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA93:AA96))","v":0},0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4529988.1698424928,5932958.2166048763,4897111.6225700201,4631832.1254032608,7425360.6414872445,9168991.8003515694,9189378.9843285196,10230380.752552051,12336756.995395849,14286965.135303047,15954659.323579289,16366846.875497814,14818410.69230677,17059804.794187155,15836209.334146898,13783640.910199774,20505111.981878582,23883221.935016386,22301975.728906929,23354117.145691629,26787689.20273206,29461738.074397158,31164149.124568846,30488120.461356666,26392778.24283066,29015200.31817602,26255782.228620719,22039992.85667916,31985217.328679405,36588272.080845118,33536306.395910744,34327925.641403057,38403635.540382564,41614554.591083482,43468500.105710201,42074925.265936092,36191317.649498835,39341562.535016246,35499919.864348486,29355766.86765448,42188885.808233924,47774637.332481042,43371848.817923121,43926136.235781543,49067904.527400829,53031486.043605752,55327702.267326422,53299941.030065171,{"$f":"IF(CM$11=\"\",0,SUM(CM93:CM96))","v":45457013.688106708},48960454.178051516,43870954.97077772,36111024.79604464,51801533.835943766,58444022.292398028,52852114.663856186,53574591.461888678,0]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H122","v":"НДС к возмещению"},{"$f":"Items!$AL$18","v":"Товары и продукты категории - 3"},null,null,{"$f":"L124+1","v":3},{"$f":"M122","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":970535.92168863688},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AA107/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AB107/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AC107/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AD107/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AE107/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AF107/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AG107/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AH107/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AI107/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AJ107/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AK107/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AL107/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AM107/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AN107/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AO107/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AP107/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AQ107/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AR107/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AS107/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6188.3534009399991},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AT107/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6602.6936248000002},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AU107/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7656.6397435699992},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AV107/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8070.3942657579992},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AW107/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8083.1769862040019},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AX107/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":10196.84756412},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AY107/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7930.1324836741987},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AZ107/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8386.0986127814012},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BA107/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":12603.717776494397},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BB107/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9096.9362119131001},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BC107/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":10369.5265132039},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BD107/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13919.117930882358},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BE107/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":14426.154967670709},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BF107/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":14414.22835599431},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BG107/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":15934.245336734988},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BH107/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16135.625154729785},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BI107/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":15508.300219259381},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BJ107/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":18481.425518268432},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BK107/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":14047.225253625011},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BL107/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":14078.614500396165},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BM107/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":20562.034286102058},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BN107/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":14302.026461285926},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BO107/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16083.184719599858},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BP107/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21140.113212525241},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BQ107/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21414.620318975649},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BR107/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21055.686550846858},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BS107/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":22834.071861512566},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BT107/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":22789.528289854617},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BU107/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21802.288860096218},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BV107/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":25510.511068711516},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BW107/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":19448.657721039999},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BX107/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":19061.768403403083},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BY107/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27779.862518404378},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BZ107/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":18985.536713445341},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CA107/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21248.023548365902},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CB107/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27673.18527631056},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CC107/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27901.016637006902},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CD107/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27165.325496397516},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CE107/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":29386.192980325119},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CF107/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":29247.178531000398},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CG107/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27822.377957217512},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CH107/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":32462.130522543364},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CI107/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":24546.323567953139},{"$f":"IF(CJ$11=\"\",0,IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CJ107/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23977.072843656075},{"$f":"IF(CK$11=\"\",0,IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CK107/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":34607.21756281807},{"$f":"IF(CL$11=\"\",0,IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CL107/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23539.472167879558},{"$f":"IF(CM$11=\"\",0,IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CM107/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":26278.841431882884},{"$f":"IF(CN$11=\"\",0,IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CN107/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":34303.051656513882},{"$f":"IF(CO$11=\"\",0,IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CO107/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":18912.773533369393},{"$f":"IF(CP$11=\"\",0,IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CP107/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":17162.395961499624},{"$f":"IF(CQ$11=\"\",0,IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CQ107/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":19403.996607073379},{"$f":"IF(CR$11=\"\",0,IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CR107/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CS107/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CT107/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CU107/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":155},{"$f":"B152","v":"BS(+)"},null,null,null,null,null,{"$f":"H152","v":"Соцсборы"},{"$f":"Lists!$AM$18","v":"Up-Sale-чек"},null,null,{"$f":"L154+1","v":3},{"$f":"M152","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":1542481.7730485462},null,null,{"$f":"IF(AA$11=\"\",0,AA149*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB149*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AC$11=\"\",0,AC149*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AD$11=\"\",0,AD149*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AE$11=\"\",0,AE149*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AF$11=\"\",0,AF149*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12.403124999999999},{"$f":"IF(AG$11=\"\",0,AG149*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":46.029375000000002},{"$f":"IF(AH$11=\"\",0,AH149*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":91.038937499999989},{"$f":"IF(AI$11=\"\",0,AI149*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":426.30918749999989},{"$f":"IF(AJ$11=\"\",0,AJ149*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":469.21612499999992},{"$f":"IF(AK$11=\"\",0,AK149*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":804.78562499999998},{"$f":"IF(AL$11=\"\",0,AL149*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1130.9523749999998},{"$f":"IF(AM$11=\"\",0,AM149*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1811.96402625},{"$f":"IF(AN$11=\"\",0,AN149*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2316.0052124999997},{"$f":"IF(AO$11=\"\",0,AO149*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3029.8357687500002},{"$f":"IF(AP$11=\"\",0,AP149*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3309.3048318749998},{"$f":"IF(AQ$11=\"\",0,AQ149*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3309.3048318749998},{"$f":"IF(AR$11=\"\",0,AR149*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5164.4572087499992},{"$f":"IF(AS$11=\"\",0,AS149*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5164.4572087499992},{"$f":"IF(AT$11=\"\",0,AT149*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5164.4572087499992},{"$f":"IF(AU$11=\"\",0,AU149*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7423.2781087499998},{"$f":"IF(AV$11=\"\",0,AV149*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7702.8485625000003},{"$f":"IF(AW$11=\"\",0,AW149*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7702.8485625000003},{"$f":"IF(AX$11=\"\",0,AX149*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9245.0405250000003},{"$f":"IF(AY$11=\"\",0,AY149*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11120.415464812497},{"$f":"IF(AZ$11=\"\",0,AZ149*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12594.498883312501},{"$f":"IF(BA$11=\"\",0,BA149*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13914.481935374997},{"$f":"IF(BB$11=\"\",0,BB149*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13914.481935374997},{"$f":"IF(BC$11=\"\",0,BC149*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13914.481935374997},{"$f":"IF(BD$11=\"\",0,BD149*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16572.218247112498},{"$f":"IF(BE$11=\"\",0,BE149*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16572.218247112498},{"$f":"IF(BF$11=\"\",0,BF149*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16572.218247112498},{"$f":"IF(BG$11=\"\",0,BG149*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19500.985731937497},{"$f":"IF(BH$11=\"\",0,BH149*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19500.985731937497},{"$f":"IF(BI$11=\"\",0,BI149*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19500.985731937497},{"$f":"IF(BJ$11=\"\",0,BJ149*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20304.772240724993},{"$f":"IF(BK$11=\"\",0,BK149*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":23058.070747117872},{"$f":"IF(BL$11=\"\",0,BL149*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24974.712539209111},{"$f":"IF(BM$11=\"\",0,BM149*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25970.569427249997},{"$f":"IF(BN$11=\"\",0,BN149*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25970.569427249997},{"$f":"IF(BO$11=\"\",0,BO149*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25970.569427249997},{"$f":"IF(BP$11=\"\",0,BP149*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":27297.718877378244},{"$f":"IF(BQ$11=\"\",0,BQ149*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":27297.718877378244},{"$f":"IF(BR$11=\"\",0,BR149*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":27297.718877378244},{"$f":"IF(BS$11=\"\",0,BS149*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29385.923042786613},{"$f":"IF(BT$11=\"\",0,BT149*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29385.923042786613},{"$f":"IF(BU$11=\"\",0,BU149*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29385.923042786613},{"$f":"IF(BV$11=\"\",0,BV149*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29385.923042786613},{"$f":"IF(BW$11=\"\",0,BW149*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":31909.88982789353},{"$f":"IF(BX$11=\"\",0,BX149*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":34450.533926527823},{"$f":"IF(BY$11=\"\",0,BY149*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":35026.755677538174},{"$f":"IF(BZ$11=\"\",0,BZ149*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":35026.755677538174},{"$f":"IF(CA$11=\"\",0,CA149*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":35026.755677538174},{"$f":"IF(CB$11=\"\",0,CB149*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":36180.732544623912},{"$f":"IF(CC$11=\"\",0,CC149*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":36180.732544623912},{"$f":"IF(CD$11=\"\",0,CD149*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":36180.732544623912},{"$f":"IF(CE$11=\"\",0,CE149*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":37786.334171959468},{"$f":"IF(CF$11=\"\",0,CF149*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":37786.334171959468},{"$f":"IF(CG$11=\"\",0,CG149*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":37786.334171959468},{"$f":"IF(CH$11=\"\",0,CH149*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":37786.334171959468},{"$f":"IF(CI$11=\"\",0,CI149*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":40021.084659074513},{"$f":"IF(CJ$11=\"\",0,CJ149*IF(CJ$15=Macro!$I$53,Macro!$Q$53,IF(CJ$15=Macro!$I$54,Macro!$Q$54,IF(CJ$15=Macro!$I$55,IF(CJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42632.5526742168},{"$f":"IF(CK$11=\"\",0,CK149*IF(CK$15=Macro!$I$53,Macro!$Q$53,IF(CK$15=Macro!$I$54,Macro!$Q$54,IF(CK$15=Macro!$I$55,IF(CK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":43746.612813525571},{"$f":"IF(CL$11=\"\",0,CL149*IF(CL$15=Macro!$I$53,Macro!$Q$53,IF(CL$15=Macro!$I$54,Macro!$Q$54,IF(CL$15=Macro!$I$55,IF(CL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":43746.612813525571},{"$f":"IF(CM$11=\"\",0,CM149*IF(CM$15=Macro!$I$53,Macro!$Q$53,IF(CM$15=Macro!$I$54,Macro!$Q$54,IF(CM$15=Macro!$I$55,IF(CM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":43746.612813525571},{"$f":"IF(CN$11=\"\",0,CN149*IF(CN$15=Macro!$I$53,Macro!$Q$53,IF(CN$15=Macro!$I$54,Macro!$Q$54,IF(CN$15=Macro!$I$55,IF(CN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":43804.684184820217},{"$f":"IF(CO$11=\"\",0,CO149*IF(CO$15=Macro!$I$53,Macro!$Q$53,IF(CO$15=Macro!$I$54,Macro!$Q$54,IF(CO$15=Macro!$I$55,IF(CO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":43804.684184820217},{"$f":"IF(CP$11=\"\",0,CP149*IF(CP$15=Macro!$I$53,Macro!$Q$53,IF(CP$15=Macro!$I$54,Macro!$Q$54,IF(CP$15=Macro!$I$55,IF(CP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":43804.684184820217},{"$f":"IF(CQ$11=\"\",0,CQ149*IF(CQ$15=Macro!$I$53,Macro!$Q$53,IF(CQ$15=Macro!$I$54,Macro!$Q$54,IF(CQ$15=Macro!$I$55,IF(CQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":45589.3495254347},{"$f":"IF(CR$11=\"\",0,CR149*IF(CR$15=Macro!$I$53,Macro!$Q$53,IF(CR$15=Macro!$I$54,Macro!$Q$54,IF(CR$15=Macro!$I$55,IF(CR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":45589.3495254347},{"$f":"IF(CS$11=\"\",0,CS149*IF(CS$15=Macro!$I$53,Macro!$Q$53,IF(CS$15=Macro!$I$54,Macro!$Q$54,IF(CS$15=Macro!$I$55,IF(CS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":45589.3495254347},{"$f":"IF(CT$11=\"\",0,CT149*IF(CT$15=Macro!$I$53,Macro!$Q$53,IF(CT$15=Macro!$I$54,Macro!$Q$54,IF(CT$15=Macro!$I$55,IF(CT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":45589.3495254347},{"$f":"IF(CU$11=\"\",0,CU149*IF(CU$15=Macro!$I$53,Macro!$Q$53,IF(CU$15=Macro!$I$54,Macro!$Q$54,IF(CU$15=Macro!$I$55,IF(CU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":158},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B158=Lists!$CU$24,SUMIFS($Z158:$CV158,$Z$2:$CV$2,Periods!$Q$18),SUM($Z158:$CV158))","v":114449440.69353515},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":773.71875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2539.1296875000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":5773.3003125000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":19956.801562500001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":34630.073437500003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":48661.455000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":74267.364375000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":112154.02104374999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":156020.80723124999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":199310.03090625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":234552.42045937502},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":246792.49273125001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":312764.532515625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":378736.57230000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":378736.57230000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":461618.40630000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":557172.84015000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":569845.44000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":628635.99243750004},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":756398.68458562496},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":882493.78465312487},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":988659.24779624993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1037701.7505825},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1037701.7505825},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1137763.6783248752},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1237825.6060672502},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1237825.6060672502},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1345938.3166811252},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1454051.0272949999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1454051.0272949999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1485272.3753984999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1621643.5317359287},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1796305.4470298325},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1905157.8446142785},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1944498.1351387498},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1944498.1351387498},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1997973.9585261261},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2051449.7819135024},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2051449.7819135024},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2128809.7600397738},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2206169.7381660454},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2206169.7381660454},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2206169.7381660454},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2303333.7113443613},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2497916.4653625898},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2615916.7216645242},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2636498.197126545},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2636498.197126545},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2685641.9185825083},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2734785.6400384721},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2734785.6400384721},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2794807.7235062104},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2854829.8069739486},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2854829.8069739486},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2854829.8069739486},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2942240.3303261921},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3129739.3559206631},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3274236.8178714905},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3318645.7775800899},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3318645.7775800899},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3318952.9931797888},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3319260.2087794873},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3319260.2087794873},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3388949.3995380965},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3458638.5902967057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3458638.5902967057},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3458638.5902967057},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Средний чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B179=Lists!$CU$24,SUMIFS($Z179:$CV179,$Z$2:$CV$2,Periods!$Q$18),SUM($Z179:$CV179))","v":51685784.968613692},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":495.140625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1318.594921875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":2921.3395312500002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":9687.8186718750003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":16279.97625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":22380.553124999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":34550.587968749991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":51746.331656249997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":71109.547171875005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":89352.827507812501},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":103831.51811484374},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":109456.24921874999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":140647.16958046873},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":171466.03125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":171466.03125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":208491.65690624999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":247042.74796875002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":248986.40625000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":278165.39695312502},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":336647.93833546876},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":391992.96377390623},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":438831.21308062505},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":459681.33937499998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":459681.33937499998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":511610.47149375005},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":562920.17062500003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":562920.17062500003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":611892.64406531246},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":660280.95281249995},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":660280.95281249995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":668469.54659399996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":722250.50531663804},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":796831.94063138054},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":842767.16710190626},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":859416.12641250016},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":859416.12641250016},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":897676.34030085953},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":935480.16992812511},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":935480.16992812511},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":970246.72388162825},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1004598.56745},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1004598.56745},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1004598.56745},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1035634.2172251944},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1111883.9922934298},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1161621.6922308332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1166262.7805670938},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1166262.7805670938},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1209651.4089837209},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1252522.4792084999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1252522.4792084999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1279272.1657185673},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1305702.770481},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1305702.770481},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1305702.770481},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1330142.9957380856},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1399082.835410557},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1461215.8101889365},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1478878.6911215454},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1478878.6911215454},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1497886.4133031664},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1516667.4032122432},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1516667.4032122432},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1552419.6330275442},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1587745.3948927619},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1587745.3948927619},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1587745.3948927619},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0}]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Крупный чек"},null,null,1,{"$f":"M190","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X191-SUM($X192:$X197))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$CV191,$Z$2:$CV$2,Periods!$Q$18),SUM($Z191:$CV191))","v":321953212.85805035},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA192:AA197))","v":0},0,0,0,0,2151.0923437500001,8111.4259296875016,18381.574575000002,69092.845751562505,115652.58693625001,162164.83460625005,248618.87611312504,370885.68080812506,510377.1749540625,660974.39438034361,781986.88767261547,794641.90176000004,1043449.6994022282,942607.25684649998,896921.6452861001,1351703.3744938499,1659116.1875014997,1662463.0708353496,1853759.4393297874,2215899.51633057,2547121.73216032,2872708.9384978041,2985648.0470422949,2770669.815924441,3168495.5977081372,3056312.7083402234,2745026.5649453825,3785694.6395887621,4358860.023301865,4138505.7491914136,4302762.5144502996,4820895.5258502476,5263339.3027568432,5623452.2934511323,5599812.2948469054,5024156.0579880271,5456070.2033258732,5092221.6307952255,4457875.947113541,5953299.3515317058,6697232.3698084485,6266668.7596005397,6386552.8499864014,6949617.7770010466,7450654.8965197327,7859097.9123999225,7739944.6965832952,6904791.5607104404,7423837.2575843697,6896802.2740108687,5969698.4384418912,7889361.3094585324,8781773.8356003426,8156430.5500875684,8246635.5528664952,8936244.9078176282,9517727.2219014745,10028572.318536717,9855975.3570364453,{"$f":"IF(CM$11=\"\",0,SUM(CM192:CM197))","v":8736993.1372360997},9287221.0647013541,8541119.0618851464,7360685.6187457945,9732460.8055917285,10809854.215126961,10008730.287399724,10126640.41674432,0]
[{"$f":"ROW()","v":207},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Up-Sale-чек"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B207=Lists!$CU$24,SUMIFS($Z207:$CV207,$Z$2:$CV$2,Periods!$Q$18),SUM($Z207:$CV207))","v":2896864.4337689891},null,null,{"$f":"IF(AA$11=\"\",0,AA183/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB183/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC183/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD183/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE183/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF183/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15.592500000000001},{"$f":"IF(AG$11=\"\",0,AG183/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":71.725500000000011},{"$f":"IF(AH$11=\"\",0,AH183/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":164.34494999999998},{"$f":"IF(AI$11=\"\",0,AI183/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":632.1199499999999},{"$f":"IF(AJ$11=\"\",0,AJ183/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1071.5174909999998},{"$f":"IF(AK$11=\"\",0,AK183/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1528.846407},{"$f":"IF(AL$11=\"\",0,AL183/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2336.632353},{"$f":"IF(AM$11=\"\",0,AM183/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3482.693577},{"$f":"IF(AN$11=\"\",0,AN183/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4802.4810900000002},{"$f":"IF(AO$11=\"\",0,AO183/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":6186.8767950000001},{"$f":"IF(AP$11=\"\",0,AP183/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7394.8769932949999},{"$f":"IF(AQ$11=\"\",0,AQ183/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7587.9481129649994},{"$f":"IF(AR$11=\"\",0,AR183/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":9980.3587187699995},{"$f":"IF(AS$11=\"\",0,AS183/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8155.6409013749999},{"$f":"IF(AT$11=\"\",0,AT183/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7595.8095410999977},{"$f":"IF(AU$11=\"\",0,AU183/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12161.030658975},{"$f":"IF(AV$11=\"\",0,AV183/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15194.966884762502},{"$f":"IF(AW$11=\"\",0,AW183/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15401.853205942502},{"$f":"IF(AX$11=\"\",0,AX183/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":17117.858027655002},{"$f":"IF(AY$11=\"\",0,AY183/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":20372.587740326253},{"$f":"IF(AZ$11=\"\",0,AZ183/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":23325.901003226252},{"$f":"IF(BA$11=\"\",0,BA183/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":26012.685857647499},{"$f":"IF(BB$11=\"\",0,BB183/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":27028.112035663278},{"$f":"IF(BC$11=\"\",0,BC183/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":24813.817547165952},{"$f":"IF(BD$11=\"\",0,BD183/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":28574.507427607594},{"$f":"IF(BE$11=\"\",0,BE183/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":26331.34754736461},{"$f":"IF(BF$11=\"\",0,BF183/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":22616.286356834771},{"$f":"IF(BG$11=\"\",0,BG183/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":33615.22412742491},{"$f":"IF(BH$11=\"\",0,BH183/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":39695.397482425382},{"$f":"IF(BI$11=\"\",0,BI183/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":37576.521462323122},{"$f":"IF(BJ$11=\"\",0,BJ183/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":39299.420680258881},{"$f":"IF(BK$11=\"\",0,BK183/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":44504.700676573324},{"$f":"IF(BL$11=\"\",0,BL183/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":48439.583512740166},{"$f":"IF(BM$11=\"\",0,BM183/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":51239.380817985802},{"$f":"IF(BN$11=\"\",0,BN183/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":50761.482867648672},{"$f":"IF(BO$11=\"\",0,BO183/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":44546.227230265409},{"$f":"IF(BP$11=\"\",0,BP183/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":48895.630184327048},{"$f":"IF(BQ$11=\"\",0,BQ183/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":43915.600151863509},{"$f":"IF(BR$11=\"\",0,BR183/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":36338.234130525794},{"$f":"IF(BS$11=\"\",0,BS183/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":52720.973436373555},{"$f":"IF(BT$11=\"\",0,BT183/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":61082.621266304261},{"$f":"IF(BU$11=\"\",0,BU183/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":56721.437386307298},{"$f":"IF(BV$11=\"\",0,BV183/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":58003.543994796761},{"$f":"IF(BW$11=\"\",0,BW183/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":64182.539907199563},{"$f":"IF(BX$11=\"\",0,BX183/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":68835.472814775334},{"$f":"IF(BY$11=\"\",0,BY183/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":71886.548665882554},{"$f":"IF(BZ$11=\"\",0,BZ183/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":70490.610350003728},{"$f":"IF(CA$11=\"\",0,CA183/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":61439.228085735864},{"$f":"IF(CB$11=\"\",0,CB183/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":66725.081504497095},{"$f":"IF(CC$11=\"\",0,CC183/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":59723.804144468064},{"$f":"IF(CD$11=\"\",0,CD183/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":48690.462220656409},{"$f":"IF(CE$11=\"\",0,CE183/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":69993.585833867386},{"$f":"IF(CF$11=\"\",0,CF183/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":80306.82593306074},{"$f":"IF(CG$11=\"\",0,CG183/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":73942.627565953662},{"$f":"IF(CH$11=\"\",0,CH183/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":74849.418833251315},{"$f":"IF(CI$11=\"\",0,CI183/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":82601.95133189726},{"$f":"IF(CJ$11=\"\",0,CJ183/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":88279.27845221528},{"$f":"IF(CK$11=\"\",0,CK183/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":92041.251218889287},{"$f":"IF(CL$11=\"\",0,CL183/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":89894.995450868693},{"$f":"IF(CM$11=\"\",0,CM183/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":77829.72396439749},{"$f":"IF(CN$11=\"\",0,CN183/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":83830.142944600666},{"$f":"IF(CO$11=\"\",0,CO183/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":74575.409957090917},{"$f":"IF(CP$11=\"\",0,CP183/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":60490.545748176366},{"$f":"IF(CQ$11=\"\",0,CQ183/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":86732.71203804604},{"$f":"IF(CR$11=\"\",0,CR183/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":99137.521797552137},{"$f":"IF(CS$11=\"\",0,CS183/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":90938.051491647551},{"$f":"IF(CT$11=\"\",0,CT183/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":92132.244932435642},{"$f":"IF(CU$11=\"\",0,CU183/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":210},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Up-Sale-чек"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B210=Lists!$CU$24,SUMIFS($Z210:$CV210,$Z$2:$CV$2,Periods!$Q$18),SUM($Z210:$CV210))","v":5174059.1161019262},null,null,{"$f":"IF(AA$11=\"\",0,AA186)","v":0},0,0,0,0,23.106562499999999,106.01456250000001,242.55091874999997,934.8272062499999,1554.9872625,2190.2146875000003,3344.9668874999998,5079.2487899999996,7079.204291250001,9121.0587168750008,10728.803503687501,11107.140187500001,14549.197386937502,17950.196250000001,17950.196250000001,21854.716773750006,25712.662500000006,25712.662500000006,28568.633625000002,34511.005550831251,40046.326927293747,44655.779817337498,46816.323487499991,46816.323487499991,52013.238944624987,57148.163362499996,57148.163362499996,62230.214380949998,67251.644512500003,67251.644512500003,67985.095977015008,73149.783938687673,80729.31169445283,85384.256307629985,86866.879228499994,86866.879228499994,90437.83252474686,93966.189956624978,93966.189956624978,97564.556631711734,101120.000443875,101120.000443875,101120.000443875,104078.27265850245,111379.5122713376,116292.54851535521,116872.55345319747,116872.55345319747,120736.39706020721,124554.15108144746,124554.15108144746,127273.70254330433,129960.81402748497,129960.81402748497,129960.81402748497,132154.35593857363,138673.67524740685,144565.60987728485,146138.52453403582,{"$f":"IF(CM$11=\"\",0,CM186)","v":146138.52453403582},148364.12817354733,150563.18385712034,150563.18385712034,153746.99098929638,156892.82030279833,156892.82030279833,156892.82030279833,0]
[{"$f":"ROW()","v":224},{"$f":"B222","v":"BS"},null,null,null,null,null,{"$f":"H222","v":"Незавершенное производство"},{"$f":"Items!$AL$17","v":"Товары и продукты категории - 2"},null,null,{"$f":"L223+1","v":2},{"$f":"M222","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$CV224,$Z$2:$CV$2,Periods!$Q$18),SUM($Z224:$CV224))","v":889618.376185745},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z136:AA136)-SUM($Z216:AA216))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z136:AB136)-SUM($Z216:AB216))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z136:AC136)-SUM($Z216:AC216))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z136:AD136)-SUM($Z216:AD216))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z136:AE136)-SUM($Z216:AE216))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z136:AF136)-SUM($Z216:AF216))","v":526.61700000000042},{"$f":"IF(AG$11=\"\",0,SUM($Z136:AG136)-SUM($Z216:AG216))","v":986.95694999999978},{"$f":"IF(AH$11=\"\",0,SUM($Z136:AH136)-SUM($Z216:AH216))","v":2382.3120299999991},{"$f":"IF(AI$11=\"\",0,SUM($Z136:AI136)-SUM($Z216:AI216))","v":9087.9432000000088},{"$f":"IF(AJ$11=\"\",0,SUM($Z136:AJ136)-SUM($Z216:AJ216))","v":10448.482820400022},{"$f":"IF(AK$11=\"\",0,SUM($Z136:AK136)-SUM($Z216:AK216))","v":16908.68690640002},{"$f":"IF(AL$11=\"\",0,SUM($Z136:AL136)-SUM($Z216:AL216))","v":25350.026959799987},{"$f":"IF(AM$11=\"\",0,SUM($Z136:AM136)-SUM($Z216:AM216))","v":36999.840456000005},{"$f":"IF(AN$11=\"\",0,SUM($Z136:AN136)-SUM($Z216:AN216))","v":47938.49793000007},{"$f":"IF(AO$11=\"\",0,SUM($Z136:AO136)-SUM($Z216:AO216))","v":59340.25401299994},{"$f":"IF(AP$11=\"\",0,SUM($Z136:AP136)-SUM($Z216:AP216))","v":67172.837661422789},{"$f":"IF(AQ$11=\"\",0,SUM($Z136:AQ136)-SUM($Z216:AQ216))","v":61320.335638967808},{"$f":"IF(AR$11=\"\",0,SUM($Z136:AR136)-SUM($Z216:AR216))","v":106634.46406463976},{"$f":"IF(AS$11=\"\",0,SUM($Z136:AS136)-SUM($Z216:AS216))","v":66808.740617039613},{"$f":"IF(AT$11=\"\",0,SUM($Z136:AT136)-SUM($Z216:AT216))","v":97526.430264779832},{"$f":"IF(AU$11=\"\",0,SUM($Z136:AU136)-SUM($Z216:AU216))","v":144840.08500043955},{"$f":"IF(AV$11=\"\",0,SUM($Z136:AV136)-SUM($Z216:AV216))","v":149342.14273151988},{"$f":"IF(AW$11=\"\",0,SUM($Z136:AW136)-SUM($Z216:AW216))","v":149670.71818681154},{"$f":"IF(AX$11=\"\",0,SUM($Z136:AX136)-SUM($Z216:AX216))","v":180861.7597138416},{"$f":"IF(AY$11=\"\",0,SUM($Z136:AY136)-SUM($Z216:AY216))","v":206695.17168714199},{"$f":"IF(AZ$11=\"\",0,SUM($Z136:AZ136)-SUM($Z216:AZ216))","v":232975.97832968924},{"$f":"IF(BA$11=\"\",0,SUM($Z136:BA136)-SUM($Z216:BA216))","v":254672.09149104822},{"$f":"IF(BB$11=\"\",0,SUM($Z136:BB136)-SUM($Z216:BB216))","v":249637.2478754092},{"$f":"IF(BC$11=\"\",0,SUM($Z136:BC136)-SUM($Z216:BC216))","v":216012.27282646485},{"$f":"IF(BD$11=\"\",0,SUM($Z136:BD136)-SUM($Z216:BD216))","v":316388.62306051143},{"$f":"IF(BE$11=\"\",0,SUM($Z136:BE136)-SUM($Z216:BE216))","v":176535.24839230627},{"$f":"IF(BF$11=\"\",0,SUM($Z136:BF136)-SUM($Z216:BF216))","v":250831.8699973803},{"$f":"IF(BG$11=\"\",0,SUM($Z136:BG136)-SUM($Z216:BG216))","v":368266.24030673876},{"$f":"IF(BH$11=\"\",0,SUM($Z136:BH136)-SUM($Z216:BH216))","v":353246.4051033929},{"$f":"IF(BI$11=\"\",0,SUM($Z136:BI136)-SUM($Z216:BI216))","v":331926.23441048339},{"$f":"IF(BJ$11=\"\",0,SUM($Z136:BJ136)-SUM($Z216:BJ216))","v":387465.92988692597},{"$f":"IF(BK$11=\"\",0,SUM($Z136:BK136)-SUM($Z216:BK216))","v":424470.29325286299},{"$f":"IF(BL$11=\"\",0,SUM($Z136:BL136)-SUM($Z216:BL216))","v":455940.12336754426},{"$f":"IF(BM$11=\"\",0,SUM($Z136:BM136)-SUM($Z216:BM216))","v":473272.58075803146},{"$f":"IF(BN$11=\"\",0,SUM($Z136:BN136)-SUM($Z216:BN216))","v":445764.84020106494},{"$f":"IF(BO$11=\"\",0,SUM($Z136:BO136)-SUM($Z216:BO216))","v":365470.83649989963},{"$f":"IF(BP$11=\"\",0,SUM($Z136:BP136)-SUM($Z216:BP216))","v":527825.75746094808},{"$f":"IF(BQ$11=\"\",0,SUM($Z136:BQ136)-SUM($Z216:BQ216))","v":277982.39344528317},{"$f":"IF(BR$11=\"\",0,SUM($Z136:BR136)-SUM($Z216:BR216))","v":394563.08833096921},{"$f":"IF(BS$11=\"\",0,SUM($Z136:BS136)-SUM($Z216:BS216))","v":565739.23791935295},{"$f":"IF(BT$11=\"\",0,SUM($Z136:BT136)-SUM($Z216:BT216))","v":538677.229311876},{"$f":"IF(BU$11=\"\",0,SUM($Z136:BU136)-SUM($Z216:BU216))","v":491362.68117945641},{"$f":"IF(BV$11=\"\",0,SUM($Z136:BV136)-SUM($Z216:BV216))","v":567110.66863322258},{"$f":"IF(BW$11=\"\",0,SUM($Z136:BW136)-SUM($Z216:BW216))","v":599038.89526925236},{"$f":"IF(BX$11=\"\",0,SUM($Z136:BX136)-SUM($Z216:BX216))","v":648019.87218807638},{"$f":"IF(BY$11=\"\",0,SUM($Z136:BY136)-SUM($Z216:BY216))","v":653358.68084545434},{"$f":"IF(BZ$11=\"\",0,SUM($Z136:BZ136)-SUM($Z216:BZ216))","v":619843.45911109447},{"$f":"IF(CA$11=\"\",0,SUM($Z136:CA136)-SUM($Z216:CA216))","v":495916.73784386367},{"$f":"IF(CB$11=\"\",0,SUM($Z136:CB136)-SUM($Z216:CB216))","v":719775.37936783582},{"$f":"IF(CC$11=\"\",0,SUM($Z136:CC136)-SUM($Z216:CC216))","v":373508.80606436729},{"$f":"IF(CD$11=\"\",0,SUM($Z136:CD136)-SUM($Z216:CD216))","v":523501.92630307376},{"$f":"IF(CE$11=\"\",0,SUM($Z136:CE136)-SUM($Z216:CE216))","v":749712.96936896443},{"$f":"IF(CF$11=\"\",0,SUM($Z136:CF136)-SUM($Z216:CF216))","v":701096.37161615491},{"$f":"IF(CG$11=\"\",0,SUM($Z136:CG136)-SUM($Z216:CG216))","v":637169.2572838068},{"$f":"IF(CH$11=\"\",0,SUM($Z136:CH136)-SUM($Z216:CH216))","v":723372.38818097115},{"$f":"IF(CI$11=\"\",0,SUM($Z136:CI136)-SUM($Z216:CI216))","v":776421.87599118054},{"$f":"IF(CJ$11=\"\",0,SUM($Z136:CJ136)-SUM($Z216:CJ216))","v":826104.71196419001},{"$f":"IF(CK$11=\"\",0,SUM($Z136:CK136)-SUM($Z216:CK216))","v":845612.54545612633},{"$f":"IF(CL$11=\"\",0,SUM($Z136:CL136)-SUM($Z216:CL216))","v":781377.15893545747},{"$f":"IF(CM$11=\"\",0,SUM($Z136:CM136)-SUM($Z216:CM216))","v":629845.12634156644},{"$f":"IF(CN$11=\"\",0,SUM($Z136:CN136)-SUM($Z216:CN216))","v":893026.63727648556},{"$f":"IF(CO$11=\"\",0,SUM($Z136:CO136)-SUM($Z216:CO216))","v":465446.05822530389},{"$f":"IF(CP$11=\"\",0,SUM($Z136:CP136)-SUM($Z216:CP216))","v":644515.5172444582},{"$f":"IF(CQ$11=\"\",0,SUM($Z136:CQ136)-SUM($Z216:CQ216))","v":933212.77426989377},{"$f":"IF(CR$11=\"\",0,SUM($Z136:CR136)-SUM($Z216:CR216))","v":860592.39634421468},{"$f":"IF(CS$11=\"\",0,SUM($Z136:CS136)-SUM($Z216:CS216))","v":788651.95871889591},{"$f":"IF(CT$11=\"\",0,SUM($Z136:CT136)-SUM($Z216:CT216))","v":889618.376185745},{"$f":"IF(CU$11=\"\",0,SUM($Z136:CU136)-SUM($Z216:CU216))","v":0}]
[{"$f":"ROW()","v":238},null,null,null,null,null,null,{"$f":"H237","v":"АКТИВЫ"},{"$f":"Items!$BK$16","v":"Дебиторская задолженность"},null,null,null,{"$f":"M237","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z238:$CV238,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0}]
[{"$f":"ROW()","v":257},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I254","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L257)=0,$L257=0,$L257=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L257)))","v":"Up-Sale-чек"},null,{"$f":"L256+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B257=Lists!$CU$24,SUMIFS($Z257:$CV257,$Z$2:$CV$2,Periods!$Q$18),SUM($Z257:$CV257))","v":1067174.3999999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":20736},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I257,Prdction!$L:$L,$L257,Prdction!$Q:$Q,$Q257))","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I274","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L275=0,$L275=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L275)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L275)))","v":"ФОТ продавцов-консультантов"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B275=Lists!$CU$24,SUMIFS($Z275:$CV275,$Z$2:$CV$2,Periods!$Q$18),SUM($Z275:$CV275))","v":74965363.894462302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1110.15625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2357.486979166667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":5409.778645833333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":21780.208333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":23884.21875},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":39407.8125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":57925.546875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":88615.40625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":113979.9609375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":143149.48046875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":157225.59726562499},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":157225.59726562499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":249398.40625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":249398.40625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":249398.40625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":356782.34375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":359970.515625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":359970.515625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":442316.6015625},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":528242.00187500007},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":600485.9765625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":661253.99703125004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":661253.99703125004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":661253.99703125004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":808735.67359374999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":808735.67359374999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":808735.67359374999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":949846.97718749999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":949846.97718749999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":949846.97718749999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":972139.80149999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1100418.2614326561},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1186780.0617531252},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1232555.0787374999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1232555.0787374999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1232555.0787374999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1338327.6375656249},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1338327.6375656249},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1338327.6375656249},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1438399.2347484373},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1438399.2347484373},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1438399.2347484373},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1438399.2347484373},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1524888.8405895648},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1652294.4154829215},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1666943.6160880779},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1666943.6160880779},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1666943.6160880779},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1784814.2848228433},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1784814.2848228433},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1784814.2848228433},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1861260.9535270624},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1861260.9535270624},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1861260.9535270624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1861260.9535270624},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1927847.2453039503},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2053594.2475529935},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2102156.9630717169},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2102156.9630717169},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2102156.9630717169},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2159760.205004239},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2159760.205004239},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2159760.205004239},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2256885.6360416864},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2256885.6360416864},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2256885.6360416864},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2256885.6360416864},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0}]
[{"$f":"ROW()","v":278},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":290},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,{"$f":"L262","v":3},{"$f":"M287","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B290=Lists!$CU$24,SUMIFS($Z290:$CV290,$Z$2:$CV$2,Periods!$Q$18),SUM($Z290:$CV290))","v":1266000},null,null,{"$f":"IF(AA$11=\"\",0,AA262/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB262/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":5000},{"$f":"IF(AC$11=\"\",0,AC262/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":10000},{"$f":"IF(AD$11=\"\",0,AD262/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":11000},{"$f":"IF(AE$11=\"\",0,AE262/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":12000.000000000002},{"$f":"IF(AF$11=\"\",0,AF262/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":13000.000000000002},{"$f":"IF(AG$11=\"\",0,AG262/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":14000.000000000002},{"$f":"IF(AH$11=\"\",0,AH262/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":15000},{"$f":"IF(AI$11=\"\",0,AI262/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":16000},{"$f":"IF(AJ$11=\"\",0,AJ262/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":17000},{"$f":"IF(AK$11=\"\",0,AK262/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18000},{"$f":"IF(AL$11=\"\",0,AL262/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":19000},{"$f":"IF(AM$11=\"\",0,AM262/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":20000},{"$f":"IF(AN$11=\"\",0,AN262/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":20000},{"$f":"IF(AO$11=\"\",0,AO262/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":21000},{"$f":"IF(AP$11=\"\",0,AP262/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":21000},{"$f":"IF(AQ$11=\"\",0,AQ262/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":22000},{"$f":"IF(AR$11=\"\",0,AR262/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":22000},{"$f":"IF(AS$11=\"\",0,AS262/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AT$11=\"\",0,AT262/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AU$11=\"\",0,AU262/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AV$11=\"\",0,AV262/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AW$11=\"\",0,AW262/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AX$11=\"\",0,AX262/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AY$11=\"\",0,AY262/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(AZ$11=\"\",0,AZ262/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BA$11=\"\",0,BA262/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BB$11=\"\",0,BB262/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BC$11=\"\",0,BC262/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BD$11=\"\",0,BD262/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BE$11=\"\",0,BE262/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BF$11=\"\",0,BF262/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BG$11=\"\",0,BG262/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BH$11=\"\",0,BH262/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BI$11=\"\",0,BI262/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BJ$11=\"\",0,BJ262/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BK$11=\"\",0,BK262/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BL$11=\"\",0,BL262/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BM$11=\"\",0,BM262/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BN$11=\"\",0,BN262/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BO$11=\"\",0,BO262/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BP$11=\"\",0,BP262/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BQ$11=\"\",0,BQ262/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BR$11=\"\",0,BR262/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BS$11=\"\",0,BS262/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BT$11=\"\",0,BT262/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BU$11=\"\",0,BU262/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BV$11=\"\",0,BV262/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BW$11=\"\",0,BW262/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BX$11=\"\",0,BX262/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BY$11=\"\",0,BY262/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(BZ$11=\"\",0,BZ262/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CA$11=\"\",0,CA262/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CB$11=\"\",0,CB262/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CC$11=\"\",0,CC262/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CD$11=\"\",0,CD262/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CE$11=\"\",0,CE262/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CF$11=\"\",0,CF262/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CG$11=\"\",0,CG262/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CH$11=\"\",0,CH262/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CI$11=\"\",0,CI262/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CJ$11=\"\",0,CJ262/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CK$11=\"\",0,CK262/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CL$11=\"\",0,CL262/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CM$11=\"\",0,CM262/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CN$11=\"\",0,CN262/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CO$11=\"\",0,CO262/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CP$11=\"\",0,CP262/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CQ$11=\"\",0,CQ262/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CR$11=\"\",0,CR262/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CS$11=\"\",0,CS262/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CT$11=\"\",0,CT262/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":18333.333333333336},{"$f":"IF(CU$11=\"\",0,CU262/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":323},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I322","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L323=0,$L323=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L323)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L323)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B323=Lists!$CU$24,SUMIFS($Z323:$CV323,$Z$2:$CV$2,Periods!$Q$18),SUM($Z323:$CV323))","v":10238274.642148752},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":135975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":136950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":138000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":139050},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":140054.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":141058.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":142140},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":143221.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":144255.8775},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":145290.255},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":146404.20000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":147518.14500000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":148583.55382500001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":149648.96265},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":150796.326},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":151943.68935},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":153041.06043974997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":154138.4315295},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":155320.21577999997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":156502.00003049997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":0}]
[{"$f":"ROW()","v":343},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(SUM($X339:$X343)+$X311-$X253)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B343=Lists!$CU$24,SUMIFS($Z343:$CV343,$Z$2:$CV$2,Periods!$Q$18),SUM($Z343:$CV343))","v":4874165.6306664944},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z253:AA253)-SUM($Z311:AA311)-SUM(AA339:AA342))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z253:AB253)-SUM($Z311:AB311)-SUM(AB339:AB342))","v":7000},{"$f":"IF(AC$11=\"\",0,SUM($Z253:AC253)-SUM($Z311:AC311)-SUM(AC339:AC342))","v":20666.666666666744},{"$f":"IF(AD$11=\"\",0,SUM($Z253:AD253)-SUM($Z311:AD311)-SUM(AD339:AD342))","v":733.33333333337214},{"$f":"IF(AE$11=\"\",0,SUM($Z253:AE253)-SUM($Z311:AE311)-SUM(AE339:AE342))","v":26876.366666666698},{"$f":"IF(AF$11=\"\",0,SUM($Z253:AF253)-SUM($Z311:AF311)-SUM(AF339:AF342))","v":3716.3991666666698},{"$f":"IF(AG$11=\"\",0,SUM($Z253:AG253)-SUM($Z311:AG311)-SUM(AG339:AG342))","v":7243.021333333294},{"$f":"IF(AH$11=\"\",0,SUM($Z253:AH253)-SUM($Z311:AH311)-SUM(AH339:AH342))","v":42418.844833332885},{"$f":"IF(AI$11=\"\",0,SUM($Z253:AI253)-SUM($Z311:AI311)-SUM(AI339:AI342))","v":64372.71466666639},{"$f":"IF(AJ$11=\"\",0,SUM($Z253:AJ253)-SUM($Z311:AJ311)-SUM(AJ339:AJ342))","v":59179.705333333084},{"$f":"IF(AK$11=\"\",0,SUM($Z253:AK253)-SUM($Z311:AK311)-SUM(AK339:AK342))","v":98791.524999999529},{"$f":"IF(AL$11=\"\",0,SUM($Z253:AL253)-SUM($Z311:AL311)-SUM(AL339:AL342))","v":174125.49966666577},{"$f":"IF(AM$11=\"\",0,SUM($Z253:AM253)-SUM($Z311:AM311)-SUM(AM339:AM342))","v":200037.04333333237},{"$f":"IF(AN$11=\"\",0,SUM($Z253:AN253)-SUM($Z311:AN311)-SUM(AN339:AN342))","v":259252.71833333268},{"$f":"IF(AO$11=\"\",0,SUM($Z253:AO253)-SUM($Z311:AO311)-SUM(AO339:AO342))","v":324853.41950000019},{"$f":"IF(AP$11=\"\",0,SUM($Z253:AP253)-SUM($Z311:AP311)-SUM(AP339:AP342))","v":368884.05050000054},{"$f":"IF(AQ$11=\"\",0,SUM($Z253:AQ253)-SUM($Z311:AQ311)-SUM(AQ339:AQ342))","v":326277.81266666832},{"$f":"IF(AR$11=\"\",0,SUM($Z253:AR253)-SUM($Z311:AR311)-SUM(AR339:AR342))","v":604028.97666666808},{"$f":"IF(AS$11=\"\",0,SUM($Z253:AS253)-SUM($Z311:AS311)-SUM(AS339:AS342))","v":279735.11866666889},{"$f":"IF(AT$11=\"\",0,SUM($Z253:AT253)-SUM($Z311:AT311)-SUM(AT339:AT342))","v":454382.93266667018},{"$f":"IF(AU$11=\"\",0,SUM($Z253:AU253)-SUM($Z311:AU311)-SUM(AU339:AU342))","v":802416.16666667024},{"$f":"IF(AV$11=\"\",0,SUM($Z253:AV253)-SUM($Z311:AV311)-SUM(AV339:AV342))","v":811826.88666667254},{"$f":"IF(AW$11=\"\",0,SUM($Z253:AW253)-SUM($Z311:AW311)-SUM(AW339:AW342))","v":816833.57666667004},{"$f":"IF(AX$11=\"\",0,SUM($Z253:AX253)-SUM($Z311:AX311)-SUM(AX339:AX342))","v":970565.54666667106},{"$f":"IF(AY$11=\"\",0,SUM($Z253:AY253)-SUM($Z311:AY311)-SUM(AY339:AY342))","v":1129156.1566666719},{"$f":"IF(AZ$11=\"\",0,SUM($Z253:AZ253)-SUM($Z311:AZ311)-SUM(AZ339:AZ342))","v":1291786.7066666717},{"$f":"IF(BA$11=\"\",0,SUM($Z253:BA253)-SUM($Z311:BA311)-SUM(BA339:BA342))","v":1457202.1626666698},{"$f":"IF(BB$11=\"\",0,SUM($Z253:BB253)-SUM($Z311:BB311)-SUM(BB339:BB342))","v":1417733.3226666674},{"$f":"IF(BC$11=\"\",0,SUM($Z253:BC253)-SUM($Z311:BC311)-SUM(BC339:BC342))","v":1076911.4906666658},{"$f":"IF(BD$11=\"\",0,SUM($Z253:BD253)-SUM($Z311:BD311)-SUM(BD339:BD342))","v":1946918.8366666667},{"$f":"IF(BE$11=\"\",0,SUM($Z253:BE253)-SUM($Z311:BE311)-SUM(BE339:BE342))","v":869356.48666666681},{"$f":"IF(BF$11=\"\",0,SUM($Z253:BF253)-SUM($Z311:BF311)-SUM(BF339:BF342))","v":1266240.5366666638},{"$f":"IF(BG$11=\"\",0,SUM($Z253:BG253)-SUM($Z311:BG311)-SUM(BG339:BG342))","v":2099346.5866666613},{"$f":"IF(BH$11=\"\",0,SUM($Z253:BH253)-SUM($Z311:BH311)-SUM(BH339:BH342))","v":1968249.8466666602},{"$f":"IF(BI$11=\"\",0,SUM($Z253:BI253)-SUM($Z311:BI311)-SUM(BI339:BI342))","v":1754232.9106666702},{"$f":"IF(BJ$11=\"\",0,SUM($Z253:BJ253)-SUM($Z311:BJ311)-SUM(BJ339:BJ342))","v":2091161.0506666573},{"$f":"IF(BK$11=\"\",0,SUM($Z253:BK253)-SUM($Z311:BK311)-SUM(BK339:BK342))","v":2306605.5026666601},{"$f":"IF(BL$11=\"\",0,SUM($Z253:BL253)-SUM($Z311:BL311)-SUM(BL339:BL342))","v":2543606.3066666601},{"$f":"IF(BM$11=\"\",0,SUM($Z253:BM253)-SUM($Z311:BM311)-SUM(BM339:BM342))","v":2652885.8446666757},{"$f":"IF(BN$11=\"\",0,SUM($Z253:BN253)-SUM($Z311:BN311)-SUM(BN339:BN342))","v":2482765.6546666762},{"$f":"IF(BO$11=\"\",0,SUM($Z253:BO253)-SUM($Z311:BO311)-SUM(BO339:BO342))","v":1788755.6086666891},{"$f":"IF(BP$11=\"\",0,SUM($Z253:BP253)-SUM($Z311:BP311)-SUM(BP339:BP342))","v":3074439.7766666859},{"$f":"IF(BQ$11=\"\",0,SUM($Z253:BQ253)-SUM($Z311:BQ311)-SUM(BQ339:BQ342))","v":1343912.0786666898},{"$f":"IF(BR$11=\"\",0,SUM($Z253:BR253)-SUM($Z311:BR311)-SUM(BR339:BR342))","v":1941496.1326666921},{"$f":"IF(BS$11=\"\",0,SUM($Z253:BS253)-SUM($Z311:BS311)-SUM(BS339:BS342))","v":3091114.6946666958},{"$f":"IF(BT$11=\"\",0,SUM($Z253:BT253)-SUM($Z311:BT311)-SUM(BT339:BT342))","v":2883391.046666679},{"$f":"IF(BU$11=\"\",0,SUM($Z253:BU253)-SUM($Z311:BU311)-SUM(BU339:BU342))","v":2533353.8526666583},{"$f":"IF(BV$11=\"\",0,SUM($Z253:BV253)-SUM($Z311:BV311)-SUM(BV339:BV342))","v":2939932.8546666624},{"$f":"IF(BW$11=\"\",0,SUM($Z253:BW253)-SUM($Z311:BW311)-SUM(BW339:BW342))","v":3100710.5486666542},{"$f":"IF(BX$11=\"\",0,SUM($Z253:BX253)-SUM($Z311:BX311)-SUM(BX339:BX342))","v":3402603.0466666538},{"$f":"IF(BY$11=\"\",0,SUM($Z253:BY253)-SUM($Z311:BY311)-SUM(BY339:BY342))","v":3480156.2246666569},{"$f":"IF(BZ$11=\"\",0,SUM($Z253:BZ253)-SUM($Z311:BZ311)-SUM(BZ339:BZ342))","v":3293874.3446666282},{"$f":"IF(CA$11=\"\",0,SUM($Z253:CA253)-SUM($Z311:CA311)-SUM(CA339:CA342))","v":2313815.0386666134},{"$f":"IF(CB$11=\"\",0,SUM($Z253:CB253)-SUM($Z311:CB311)-SUM(CB339:CB342))","v":3984180.0366665982},{"$f":"IF(CC$11=\"\",0,SUM($Z253:CC253)-SUM($Z311:CC311)-SUM(CC339:CC342))","v":1734640.7106665932},{"$f":"IF(CD$11=\"\",0,SUM($Z253:CD253)-SUM($Z311:CD311)-SUM(CD339:CD342))","v":2456045.3886665963},{"$f":"IF(CE$11=\"\",0,SUM($Z253:CE253)-SUM($Z311:CE311)-SUM(CE339:CE342))","v":3934818.0286665857},{"$f":"IF(CF$11=\"\",0,SUM($Z253:CF253)-SUM($Z311:CF311)-SUM(CF339:CF342))","v":3562909.1166665833},{"$f":"IF(CG$11=\"\",0,SUM($Z253:CG253)-SUM($Z311:CG311)-SUM(CG339:CG342))","v":3081354.1606665831},{"$f":"IF(CH$11=\"\",0,SUM($Z253:CH253)-SUM($Z311:CH311)-SUM(CH339:CH342))","v":3547616.9016665816},{"$f":"IF(CI$11=\"\",0,SUM($Z253:CI253)-SUM($Z311:CI311)-SUM(CI339:CI342))","v":3819106.1836665701},{"$f":"IF(CJ$11=\"\",0,SUM($Z253:CJ253)-SUM($Z311:CJ311)-SUM(CJ339:CJ342))","v":4096774.5466665626},{"$f":"IF(CK$11=\"\",0,SUM($Z253:CK253)-SUM($Z311:CK311)-SUM(CK339:CK342))","v":4279153.3446665723},{"$f":"IF(CL$11=\"\",0,SUM($Z253:CL253)-SUM($Z311:CL311)-SUM(CL339:CL342))","v":3928989.1746665575},{"$f":"IF(CM$11=\"\",0,SUM($Z253:CM253)-SUM($Z311:CM311)-SUM(CM339:CM342))","v":2807103.7086665407},{"$f":"IF(CN$11=\"\",0,SUM($Z253:CN253)-SUM($Z311:CN311)-SUM(CN339:CN342))","v":4677428.3966665715},{"$f":"IF(CO$11=\"\",0,SUM($Z253:CO253)-SUM($Z311:CO311)-SUM(CO339:CO342))","v":2064785.6026665494},{"$f":"IF(CP$11=\"\",0,SUM($Z253:CP253)-SUM($Z311:CP311)-SUM(CP339:CP342))","v":2899105.7846665233},{"$f":"IF(CQ$11=\"\",0,SUM($Z253:CQ253)-SUM($Z311:CQ311)-SUM(CQ339:CQ342))","v":4595797.6886665337},{"$f":"IF(CR$11=\"\",0,SUM($Z253:CR253)-SUM($Z311:CR311)-SUM(CR339:CR342))","v":4130880.7566664964},{"$f":"IF(CS$11=\"\",0,SUM($Z253:CS253)-SUM($Z311:CS311)-SUM(CS339:CS342))","v":3614221.96666646},{"$f":"IF(CT$11=\"\",0,SUM($Z253:CT253)-SUM($Z311:CT311)-SUM(CT339:CT342))","v":4874165.6306664944},{"$f":"IF(CU$11=\"\",0,SUM($Z253:CU253)-SUM($Z311:CU311)-SUM(CU339:CU342))","v":0}]
[{"$f":"ROW()","v":346},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X346-SUM($X347:$X350))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B346=Lists!$CU$24,SUMIFS($Z346:$CV346,$Z$2:$CV$2,Periods!$Q$18),SUM($Z346:$CV346))","v":7470220.8000000026},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":70000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":84000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":100800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":120960},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":145152},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":174182.40000000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I346,Prdction!$Q:$Q,$Q346))","v":0}]
[{"$f":"ROW()","v":370},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":374},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H346","v":"Прямые расходы"},{"$f":"I346","v":"Прочие производственные расходы"},null,null,null,{"$f":"M373","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X374-SUM($X375:$X378))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B374=Lists!$CU$24,SUMIFS($Z374:$CV374,$Z$2:$CV$2,Periods!$Q$18),SUM($Z374:$CV374))","v":6379184},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA375:AA378))","v":0},0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,{"$f":"IF(BG$11=\"\",0,SUM(BG375:BG378))","v":84000},84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,{"$f":"IF(CM$11=\"\",0,SUM(CM375:CM378))","v":120960},145152,145152,145152,145152,145152,145152,145152,0]
[{"$f":"ROW()","v":389},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H361","v":"Прямые расходы"},"Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X389-SUM($X390:$X393))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B389=Lists!$CU$24,SUMIFS($Z389:$CV389,$Z$2:$CV$2,Periods!$Q$18),SUM($Z389:$CV389))","v":38415200.859999999},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA390:AA393))","v":0},0,0,0,0,903,1823.6750000000004,4268.8450000000003,16826.8,18627.12,30426.12,45067.590000000004,66484.800000000003,85756.5,107101.65,117977.355,107800.98000000001,186695.4,86037.25,139523.65,222530,224797.5,223914,276423.75,320392.25,364500,401333,383785.2,326107.59999999998,490963,261306.25,383395.25,{"$f":"IF(BG$11=\"\",0,SUM(BG390:BG393))","v":576484.5},539725.5,501552,590145.30000000005,648813.9,699457,726702,667670.85,538371.05000000005,789439.5,402967.25,583225.65,848334,788021.1,711361.2,824801.85,873353.05,946564,954811.5,883850.85000000009,696975.3,1022924,518273.25,737129.05,1066664,973636.65000000014,876352.8,998157.15,1072931.425,1143024,1170269,1055827.3500000001,{"$f":"IF(CM$11=\"\",0,SUM(CM390:CM393))","v":840270.55},1201918.5,614581.75,860414.45,1256408.5,1130767.6499999999,1026922.8,1161332.1000000001,0]
[{"$f":"ROW()","v":398},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":418},null,null,null,null,null,null,{"$f":"H415","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M415","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z418:$CV418,$Z$2:$CV$2,Periods!$Q$18)","v":4874165.6306664944},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":7000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":20666.666666666744},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":733.33333333337214},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":26876.366666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3716.3991666666698},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":7243.021333333294},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":42418.844833332885},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":64372.71466666639},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":59179.705333333084},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":98791.524999999529},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":174125.49966666577},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":200037.04333333237},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":259252.71833333268},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":324853.41950000019},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":368884.05050000054},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":326277.81266666832},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":604028.97666666808},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":279735.11866666889},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":454382.93266667018},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":802416.16666667024},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":811826.88666667254},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":816833.57666667004},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":970565.54666667106},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1129156.1566666719},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1291786.7066666717},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1457202.1626666698},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1417733.3226666674},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1076911.4906666658},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1946918.8366666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":869356.48666666681},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1266240.5366666638},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2099346.5866666613},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1968249.8466666602},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1754232.9106666702},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2091161.0506666573},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2306605.5026666601},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2543606.3066666601},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2652885.8446666757},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2482765.6546666762},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1788755.6086666891},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3074439.7766666859},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1343912.0786666898},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1941496.1326666921},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3091114.6946666958},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2883391.046666679},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2533353.8526666583},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2939932.8546666624},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3100710.5486666542},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3402603.0466666538},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3480156.2246666569},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3293874.3446666282},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2313815.0386666134},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3984180.0366665982},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":1734640.7106665932},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2456045.3886665963},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3934818.0286665857},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3562909.1166665833},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3081354.1606665831},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3547616.9016665816},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3819106.1836665701},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":4096774.5466665626},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":4279153.3446665723},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3928989.1746665575},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2807103.7086665407},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":4677428.3966665715},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2064785.6026665494},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":2899105.7846665233},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":4595797.6886665337},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":4130880.7566664964},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":3614221.96666646},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":4874165.6306664944},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU417,$H$15:$H417,$I418,$I$15:$I417,\"\"))","v":0}]
[{"$f":"ROW()","v":436},null,null,null,null,null,null,{"$f":"H425","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X436-SUM($X437:$X442))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B436=Lists!$CU$24,SUMIFS($Z436:$CV436,$Z$2:$CV$2,Periods!$Q$18),SUM($Z436:$CV436))","v":15073108.785404077},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA437:AA442))","v":1049800},{"$f":"IF(AB$11=\"\",0,SUM(AB437:AB442))","v":89800},89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,126887.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,274750.6501516875,102326.1859095,102326.1859095,313917.75667950005,124510.09203749994,106188.23253749999,262679.21392312512,263151.55820311874,263310.11094228749,243669.46706988744,121058.7952105125,121058.7952105125,400302.9198973914,125721.71246145375,125721.71246145375,408159.88631201239,130437.96507607501,130437.96507607501,192494.37445001991,348085.23104226508,321642.55630348559,242995.99473081541,145879.49156214372,145879.49156214372,327039.31560855714,148891.06802519743,148891.06802519743,353928.04041220149,152299.57497946717,152299.57497946717,152299.57497946717,289211.31460075977,426399.11148366553,208517.69648244596,166765.38688086177,166765.38688086177,359164.55683883914,169949.88048894884,169949.88048894884,330796.73305954383,172612.13612136064,172612.13612136064,172612.13612136064,251057.3041656721,453422.83788546169,298784.03145613678,188280.02970052257,188280.02970052257,{"$f":"IF(CN$11=\"\",0,SUM(CN437:CN442))","v":253161.17579549333},189349.34751558572,189349.34751558572,389079.81731700909,192641.14124032922,192641.14124032922,192641.14124032922,0]
[{"$f":"ROW()","v":442},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":455},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X455-SUM($X456:$X463))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B455=Lists!$CU$24,SUMIFS($Z455:$CV455,$Z$2:$CV$2,Periods!$Q$18),SUM($Z455:$CV455))","v":72575558.901845947},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA456:AA463))","v":935000},935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,{"$f":"IF(BG$11=\"\",0,SUM(BG456:BG463))","v":991941.5},991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,{"$f":"IF(CM$11=\"\",0,SUM(CM456:CM463))","v":1083921.2594704998},1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,0]
[{"$f":"ROW()","v":466},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"I455","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L466)=0,$L466=0,$L466=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L466)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B466=Lists!$CU$24,SUMIFS($Z466:$CV466,$Z$2:$CV$2,Periods!$Q$18),SUM($Z466:$CV466))","v":5287543.132500004},null,null,{"$f":"IF(AA$11=\"\",0,AA437/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AB$11=\"\",0,AB437/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AC$11=\"\",0,AC437/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AD$11=\"\",0,AD437/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AE$11=\"\",0,AE437/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AF$11=\"\",0,AF437/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AG$11=\"\",0,AG437/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AH$11=\"\",0,AH437/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AI$11=\"\",0,AI437/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AJ$11=\"\",0,AJ437/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AK$11=\"\",0,AK437/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AL$11=\"\",0,AL437/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":74400},{"$f":"IF(AM$11=\"\",0,AM437/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":78120},{"$f":"IF(AN$11=\"\",0,AN437/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":78120},{"$f":"IF(AO$11=\"\",0,AO437/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":78120},{"$f":"IF(AP$11=\"\",0,AP437/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":78120},{"$f":"IF(AQ$11=\"\",0,AQ437/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":78120},{"$f":"IF(AR$11=\"\",0,AR437/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":78120},{"$f":"IF(AS$11=\"\",0,AS437/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":65100},{"$f":"IF(AT$11=\"\",0,AT437/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":65100},{"$f":"IF(AU$11=\"\",0,AU437/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":65100},{"$f":"IF(AV$11=\"\",0,AV437/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":65100},{"$f":"IF(AW$11=\"\",0,AW437/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":65100},{"$f":"IF(AX$11=\"\",0,AX437/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":65100},{"$f":"IF(AY$11=\"\",0,AY437/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(AZ$11=\"\",0,AZ437/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BA$11=\"\",0,BA437/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BB$11=\"\",0,BB437/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BC$11=\"\",0,BC437/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BD$11=\"\",0,BD437/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BE$11=\"\",0,BE437/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BF$11=\"\",0,BF437/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BG$11=\"\",0,BG437/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BH$11=\"\",0,BH437/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BI$11=\"\",0,BI437/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BJ$11=\"\",0,BJ437/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":68355},{"$f":"IF(BK$11=\"\",0,BK437/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BL$11=\"\",0,BL437/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BM$11=\"\",0,BM437/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BN$11=\"\",0,BN437/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BO$11=\"\",0,BO437/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BP$11=\"\",0,BP437/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BQ$11=\"\",0,BQ437/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BR$11=\"\",0,BR437/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BS$11=\"\",0,BS437/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BT$11=\"\",0,BT437/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BU$11=\"\",0,BU437/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BV$11=\"\",0,BV437/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":71772.75},{"$f":"IF(BW$11=\"\",0,BW437/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(BX$11=\"\",0,BX437/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(BY$11=\"\",0,BY437/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(BZ$11=\"\",0,BZ437/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CA$11=\"\",0,CA437/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CB$11=\"\",0,CB437/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CC$11=\"\",0,CC437/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CD$11=\"\",0,CD437/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CE$11=\"\",0,CE437/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CF$11=\"\",0,CF437/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CG$11=\"\",0,CG437/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CH$11=\"\",0,CH437/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":75361.387500000012},{"$f":"IF(CI$11=\"\",0,CI437/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CJ$11=\"\",0,CJ437/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CK$11=\"\",0,CK437/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CL$11=\"\",0,CL437/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CM$11=\"\",0,CM437/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CN$11=\"\",0,CN437/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CO$11=\"\",0,CO437/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CP$11=\"\",0,CP437/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CQ$11=\"\",0,CQ437/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CR$11=\"\",0,CR437/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CS$11=\"\",0,CS437/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CT$11=\"\",0,CT437/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":79129.456875000018},{"$f":"IF(CU$11=\"\",0,CU437/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":0}]
[{"$f":"ROW()","v":486},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X486-SUM($X487:$X494))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B486=Lists!$CU$24,SUMIFS($Z486:$CV486,$Z$2:$CV$2,Periods!$Q$18),SUM($Z486:$CV486))","v":72033598.272110716},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA487:AA494))","v":467500},935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,{"$f":"IF(BG$11=\"\",0,SUM(BG487:BG494))","v":991941.5},991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,{"$f":"IF(CM$11=\"\",0,SUM(CM487:CM494))","v":1083921.2594704998},1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,0]
[{"$f":"ROW()","v":502},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":510},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H506","v":"Управленческие расходы"},{"$f":"I507","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L510)=0,$L510=0,$L510=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L510)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B510=Lists!$CU$24,SUMIFS($Z510:$CV510,$Z$2:$CV$2,Periods!$Q$18),SUM($Z510:$CV510))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Exp!CJ:CJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Exp!CK:CK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Exp!CL:CL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Exp!CM:CM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Exp!CN:CN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Exp!CO:CO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Exp!CP:CP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Exp!CQ:CQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Exp!CR:CR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Exp!CS:CS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Exp!CT:CT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Exp!CU:CU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0}]
[{"$f":"ROW()","v":531},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X531-SUM(X532:X539))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z531:$CV531,$Z$2:$CV$2,Periods!$Q$18)","v":679905903.58949625},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA532:AA539))","v":-1779433.2812000001},-3229750,-4839854.6585333329,-6603218.6449666666,-8515446.4438333325,-10300424.219935084,-12075785.241827162,-13936340.153311735,-15296103.003989292,-16801181.165467564,-17754011.796935149,-18753623.273939859,-19076281.183699641,-19321692.145891808,-18591094.353958633,-18045702.209391803,-18272648.582020286,-15236375.812769676,-16427982.858703155,-14893751.363706961,-10791088.810479661,-7829270.5934716901,-5201409.3712009834,-697516.92500212137,4671867.275479191,9926023.8556639403,17050220.175866935,22189358.410707105,24820230.575760417,36373878.759661995,35911350.9053514,42479408.12837822,55613912.400222845,64682427.091292478,72361595.395950854,84086922.575216085,96929274.209794268,108120845.89405178,122182635.60364103,132332115.19486725,137221167.97096238,157631689.53535593,157444518.27641618,168762009.3999061,189380107.56144673,203763319.44559109,215203715.78282273,232522305.49113783,250643558.81855473,267328304.69843554,287063438.12917781,302197450.0984506,309036649.13744682,337277778.88413668,337401083.21444553,352626629.67664748,379896066.73382497,398603559.88478631,413906636.51325512,436131320.68006933,460265353.8424933,481298717.52331734,507341154.13357377,526051676.78702325,{"$f":"IF(CM$11=\"\",0,SUM(CM532:CM539))","v":535290242.92086273},570099348.73601723,570922415.02642083,589529316.25256014,623853798.44996536,640284228.46590722,652517498.35760164,679905903.58949625,0]
[{"$f":"ROW()","v":534},null,null,null,null,null,null,{"$f":"H531","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M531","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z534:$CV534,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":16.718800000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":3528.6747999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":6398.0217000000048},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":19327.189500000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":59565.985050000018},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":115392.47487000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":148097.37477000011},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":242607.93987600016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":343889.5997340004},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":486327.99052800052},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":602150.69714475051},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":742947.05919483025},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":740119.34577684011},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":964049.62316789944},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":969929.28904199973},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":877548.28021709993},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":1399866.3681371454},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":1831512.8995271567},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":1824418.7519341074},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":2027971.6321861818},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":2413107.7828550562},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":2781690.9768912829},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":3105977.7268571481},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":3291663.3335971013},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":2995793.3649614528},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":3406515.2622092217},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":3198310.8866542131},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":2659988.8258858249},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":3962748.999274224},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":4834782.1806352735},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":4511875.4740929008},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":4688713.0122231245},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":5339471.1498193741},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":5802417.8860795349},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":6158485.4334547669},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":6203070.6580342501},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":5415785.2442034185},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":5876954.9069375992},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":5377743.3785256445},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":4318809.9952143133},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":6271026.8663423955},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":7523706.1030104458},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":6882575.7358531952},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":7004617.2796593308},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":7748339.2157067657},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":8318462.7078757286},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":8697583.2797172666},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":8677810.7534472346},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":7518801.4368218184},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":8075079.9662738442},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":7367343.9240351915},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":5824855.6496761441},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":8390785.4258490801},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":9941963.9859633446},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":9004283.7333382964},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":9062701.4810342789},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":10030022.901239932},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":10736173.050448},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":11224760.076575339},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":11129374.445629537},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":9561392.9738795161},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":10169458.116386116},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":9205638.4427639246},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":7266555.9665952325},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":10453706.919817507},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":12283012.34811008},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":11209906.848435521},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":11361350.494330168},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":6314216.1225873232},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU533,$H$15:$H533,$I534,$I$15:$I533,\"\"))","v":0}]
[{"$f":"ROW()","v":554},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L554)=0,$L554=0,$L554=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L554)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B554=Lists!$CU$24,SUMIFS($Z554:$CV554,$Z$2:$CV$2,Periods!$Q$18),SUM($Z554:$CV554))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0}]
[{"$f":"ROW()","v":568},null,null,null,null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X568-SUM($X569:$X572))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B568=Lists!$CU$24,SUMIFS($Z568:$CV568,$Z$2:$CV$2,Periods!$Q$18),SUM($Z568:$CV568))","v":7320000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA569:AA572))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB569:AB572))","v":15000},135000,285000,105000,360000,60000,75000,450000,75000,0,90000,540000,90000,0,0,90000,540000,90000,0,0,0,90000,540000,90000,0,0,0,0,90000,540000,90000,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN569:CN572))","v":0},0,90000,540000,90000,0,0,0]
[{"$f":"ROW()","v":578},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"I576","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L578)=0,$L578=0,$L578=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L578)))","v":"Юридические расходы"},null,{"$f":"L577+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B578=Lists!$CU$24,SUMIFS($Z578:$CV578,$Z$2:$CV$2,Periods!$Q$18),SUM($Z578:$CV578))","v":50000},null,null,{"$f":"IF(AA$11=\"\",0,AA546/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":50000},{"$f":"IF(AB$11=\"\",0,AB546/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC546/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD546/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE546/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF546/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG546/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH546/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI546/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ546/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK546/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL546/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM546/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN546/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO546/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP546/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ546/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR546/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS546/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT546/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU546/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV546/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW546/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX546/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY546/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ546/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA546/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB546/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC546/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD546/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE546/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF546/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG546/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH546/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI546/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ546/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK546/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL546/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM546/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN546/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO546/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP546/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ546/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR546/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS546/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT546/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU546/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV546/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW546/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX546/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY546/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ546/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA546/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB546/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC546/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD546/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE546/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF546/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG546/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH546/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI546/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ546/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK546/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL546/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM546/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN546/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO546/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP546/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ546/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR546/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS546/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT546/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU546/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0}]
[{"$f":"ROW()","v":597},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L597)=0,$L597=0,$L597=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L597)))","v":"Переменные капзатраты - 9"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B597=Lists!$CU$24,SUMIFS($Z597:$CV597,$Z$2:$CV$2,Periods!$Q$18),SUM($Z597:$CV597))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA565/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB565/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC565/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD565/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE565/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF565/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG565/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH565/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI565/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ565/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK565/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL565/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM565/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN565/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO565/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP565/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ565/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR565/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS565/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT565/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU565/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV565/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW565/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX565/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY565/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ565/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA565/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB565/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC565/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD565/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE565/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF565/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG565/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH565/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI565/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ565/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK565/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL565/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM565/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN565/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO565/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP565/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ565/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR565/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS565/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT565/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU565/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV565/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW565/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX565/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY565/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ565/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA565/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB565/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC565/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD565/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE565/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF565/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG565/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH565/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI565/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ565/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK565/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL565/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM565/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN565/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO565/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP565/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ565/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR565/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS565/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT565/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU565/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0}]
[{"$f":"ROW()","v":602},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"I600","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L602)=0,$L602=0,$L602=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L602)))","v":"Съемка видео-роликов"},null,{"$f":"L601+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B602=Lists!$CU$24,SUMIFS($Z602:$CV602,$Z$2:$CV$2,Periods!$Q$18),SUM($Z602:$CV602))","v":1100000},null,null,{"$f":"IF(AA$11=\"\",0,AA570/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB570/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC570/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":20000},{"$f":"IF(AD$11=\"\",0,AD570/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":60000},{"$f":"IF(AE$11=\"\",0,AE570/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF570/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":80000},{"$f":"IF(AG$11=\"\",0,AG570/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH570/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI570/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(AJ$11=\"\",0,AJ570/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK570/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL570/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM570/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":120000},{"$f":"IF(AN$11=\"\",0,AN570/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO570/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP570/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ570/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR570/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":120000},{"$f":"IF(AS$11=\"\",0,AS570/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT570/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU570/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV570/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW570/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX570/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(AY$11=\"\",0,AY570/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ570/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA570/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB570/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC570/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD570/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE570/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(BF$11=\"\",0,BF570/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG570/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH570/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI570/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ570/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK570/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL570/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM570/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(BN$11=\"\",0,BN570/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO570/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP570/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ570/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR570/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS570/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT570/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU570/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV570/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(BW$11=\"\",0,BW570/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX570/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY570/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ570/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA570/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB570/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC570/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD570/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE570/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF570/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(CG$11=\"\",0,CG570/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH570/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI570/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ570/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK570/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL570/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM570/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN570/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO570/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP570/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ570/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":100000},{"$f":"IF(CR$11=\"\",0,CR570/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS570/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT570/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU570/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0}]
[{"$f":"ROW()","v":622},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X622-SUM($X623:$X633))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B622=Lists!$CU$24,SUMIFS($Z622:$CV622,$Z$2:$CV$2,Periods!$Q$18),SUM($Z622:$CV622))","v":3370000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA623:AA633))","v":0},47833.333333333328,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,{"$f":"IF(BG$11=\"\",0,SUM(BG623:BG633))","v":47833.333333333336},47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,41666.666666666672,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM623:CM633))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X634-SUM($X635:$X645))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B634=Lists!$CU$24,SUMIFS($Z634:$CV634,$Z$2:$CV$2,Periods!$Q$18),SUM($Z634:$CV634))","v":127959166.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA635:AA645))","v":0},0,0,0,44166.666666666664,185000,210000,386666.66666666663,420000,420000,640833.33333333326,682500,682500,682500,947500,997500,997500,997500,997500,1262500,1312500,1312500,1312500,1312500,1312500,1577500,1627500,1627500,1627500,1627500,1627500,1627500,{"$f":"IF(BG$11=\"\",0,SUM(BG635:BG645))","v":1892500},1942500,1942500,1942500,1942500,1942500,1942500,1942500,2207500,2257500,2257500,2257500,2257500,2257500,2257500,2257500,2257500,2522500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2837500,2887500,2887500,2887500,2887500,{"$f":"IF(CM$11=\"\",0,SUM(CM635:CM645))","v":2887500},2887500,2887500,2887500,2887500,2887500,3152500,3202500,0]
[{"$f":"ROW()","v":646},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X646-SUM($X647:$X650))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B646=Lists!$CU$24,SUMIFS($Z646:$CV646,$Z$2:$CV$2,Periods!$Q$18),SUM($Z646:$CV646))","v":3776416.7765157199},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA647:AA650))","v":0},0,0,0,0,99.337748344370866,381.44590295921506,580.12139964795688,1537.7025629691607,1736.3780596579027,3087.3240770706225,3766.7832250629499,5117.7292424756688,6289.8909929038837,7640.8370103166017,9393.1201603927711,10744.066177805491,13088.389678661919,14439.335696074639,16783.659196931068,18714.726613991745,21059.050114848171,23582.157882689105,25926.481383545535,28449.589151386466,30793.912652242889,33897.141819731783,36042.789823899468,39340.70834879113,41486.356352958814,44104.81572985815,46250.463734025849,{"$f":"IF(BG$11=\"\",0,SUM(BG647:BG650))","v":48690.138843940673},50621.206261001353,52965.529761857775,55405.204871772599,57749.528372629022,59100.474390041752,61444.797890898182,62712.311250384795,65056.634751241232,66808.9179013174,68159.863918730116,70504.187419586538,71771.700779073144,74116.024279929596,75288.186030357814,77632.509531214237,77811.293798198749,80155.617299055171,80831.090307761522,83175.413808617945,84347.575559046163,86691.8990599026,87864.060810330819,89215.00682774352,90387.168578171753,91654.681937658359,92826.843688086563,93999.005438514781,95751.288588590949,96923.450339019182,99267.77383987559,99446.558106860088,{"$f":"IF(CM$11=\"\",0,SUM(CM647:CM650))","v":101790.88160771652},101886.23321677493,104230.55671763135,104230.55671763135,106574.88021848779,106574.88021848779,108919.20371934422,109499.32511899219,0]
[{"$f":"ROW()","v":663},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L663)=0,$L663=0,$L663=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L663)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B663=Lists!$CU$24,SUMIFS($Z663:$CV663,$Z$2:$CV$2,Periods!$Q$18),SUM($Z663:$CV663))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA631/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB631/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC631/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD631/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE631/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF631/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG631/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH631/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI631/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ631/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK631/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL631/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM631/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN631/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO631/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP631/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ631/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR631/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS631/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT631/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU631/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV631/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW631/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX631/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY631/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ631/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA631/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB631/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC631/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD631/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE631/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF631/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG631/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH631/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI631/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ631/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK631/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL631/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM631/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN631/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO631/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP631/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ631/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR631/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS631/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT631/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU631/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV631/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW631/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX631/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY631/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ631/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA631/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB631/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC631/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD631/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE631/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF631/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG631/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH631/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI631/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ631/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK631/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL631/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM631/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN631/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO631/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP631/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ631/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR631/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS631/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT631/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU631/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0}]
[{"$f":"ROW()","v":670},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H666","v":"Амортизация"},{"$f":"I667","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L670)=0,$L670=0,$L670=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L670)))","v":"Торговое оборудование"},null,{"$f":"L669+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B670=Lists!$CU$24,SUMIFS($Z670:$CV670,$Z$2:$CV$2,Periods!$Q$18),SUM($Z670:$CV670))","v":20660000},null,null,{"$f":"IF(AA$11=\"\",0,AA638/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB638/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC638/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD638/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE638/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":10000},{"$f":"IF(AF$11=\"\",0,AF638/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":40000},{"$f":"IF(AG$11=\"\",0,AG638/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":40000},{"$f":"IF(AH$11=\"\",0,AH638/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":80000},{"$f":"IF(AI$11=\"\",0,AI638/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":80000},{"$f":"IF(AJ$11=\"\",0,AJ638/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":80000},{"$f":"IF(AK$11=\"\",0,AK638/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":130000},{"$f":"IF(AL$11=\"\",0,AL638/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":130000},{"$f":"IF(AM$11=\"\",0,AM638/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":130000},{"$f":"IF(AN$11=\"\",0,AN638/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":130000},{"$f":"IF(AO$11=\"\",0,AO638/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":190000},{"$f":"IF(AP$11=\"\",0,AP638/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":190000},{"$f":"IF(AQ$11=\"\",0,AQ638/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":190000},{"$f":"IF(AR$11=\"\",0,AR638/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":190000},{"$f":"IF(AS$11=\"\",0,AS638/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":158333.33333333334},{"$f":"IF(AT$11=\"\",0,AT638/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,AU638/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,AV638/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,AW638/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":208333.33333333334},{"$f":"IF(AX$11=\"\",0,AX638/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":208333.33333333334},{"$f":"IF(AY$11=\"\",0,AY638/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":208333.33333333334},{"$f":"IF(AZ$11=\"\",0,AZ638/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BA$11=\"\",0,BA638/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BB$11=\"\",0,BB638/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BC$11=\"\",0,BC638/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BD$11=\"\",0,BD638/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BE$11=\"\",0,BE638/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BF$11=\"\",0,BF638/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":258333.33333333334},{"$f":"IF(BG$11=\"\",0,BG638/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BH$11=\"\",0,BH638/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BI$11=\"\",0,BI638/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BJ$11=\"\",0,BJ638/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BK$11=\"\",0,BK638/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BL$11=\"\",0,BL638/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BM$11=\"\",0,BM638/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BN$11=\"\",0,BN638/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":308333.33333333337},{"$f":"IF(BO$11=\"\",0,BO638/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BP$11=\"\",0,BP638/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BQ$11=\"\",0,BQ638/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BR$11=\"\",0,BR638/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BS$11=\"\",0,BS638/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BT$11=\"\",0,BT638/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BU$11=\"\",0,BU638/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BV$11=\"\",0,BV638/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BW$11=\"\",0,BW638/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":358333.33333333337},{"$f":"IF(BX$11=\"\",0,BX638/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(BY$11=\"\",0,BY638/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(BZ$11=\"\",0,BZ638/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CA$11=\"\",0,CA638/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CB$11=\"\",0,CB638/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CC$11=\"\",0,CC638/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CD$11=\"\",0,CD638/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CE$11=\"\",0,CE638/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CF$11=\"\",0,CF638/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CG$11=\"\",0,CG638/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":408333.33333333337},{"$f":"IF(CH$11=\"\",0,CH638/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CI$11=\"\",0,CI638/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CJ$11=\"\",0,CJ638/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CK$11=\"\",0,CK638/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CL$11=\"\",0,CL638/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CM$11=\"\",0,CM638/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CN$11=\"\",0,CN638/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CO$11=\"\",0,CO638/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CP$11=\"\",0,CP638/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CQ$11=\"\",0,CQ638/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CR$11=\"\",0,CR638/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":458333.33333333337},{"$f":"IF(CS$11=\"\",0,CS638/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":508333.33333333337},{"$f":"IF(CT$11=\"\",0,CT638/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":508333.33333333337},{"$f":"IF(CU$11=\"\",0,CU638/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0}]
[{"$f":"ROW()","v":690},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"I687","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L690)=0,$L690=0,$L690=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L690)))","v":"Разработка логотипа и дизайна"},null,{"$f":"L689+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B690=Lists!$CU$24,SUMIFS($Z690:$CV690,$Z$2:$CV$2,Periods!$Q$18),SUM($Z690:$CV690))","v":35833.333333333547},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z579:AA579)-SUM($Z657:AA657))","v":300000},{"$f":"IF(AB$11=\"\",0,SUM($Z579:AB579)-SUM($Z657:AB657))","v":295000},{"$f":"IF(AC$11=\"\",0,SUM($Z579:AC579)-SUM($Z657:AC657))","v":290000},{"$f":"IF(AD$11=\"\",0,SUM($Z579:AD579)-SUM($Z657:AD657))","v":285000},{"$f":"IF(AE$11=\"\",0,SUM($Z579:AE579)-SUM($Z657:AE657))","v":280000},{"$f":"IF(AF$11=\"\",0,SUM($Z579:AF579)-SUM($Z657:AF657))","v":275000},{"$f":"IF(AG$11=\"\",0,SUM($Z579:AG579)-SUM($Z657:AG657))","v":270000},{"$f":"IF(AH$11=\"\",0,SUM($Z579:AH579)-SUM($Z657:AH657))","v":265000},{"$f":"IF(AI$11=\"\",0,SUM($Z579:AI579)-SUM($Z657:AI657))","v":260000},{"$f":"IF(AJ$11=\"\",0,SUM($Z579:AJ579)-SUM($Z657:AJ657))","v":255000},{"$f":"IF(AK$11=\"\",0,SUM($Z579:AK579)-SUM($Z657:AK657))","v":250000},{"$f":"IF(AL$11=\"\",0,SUM($Z579:AL579)-SUM($Z657:AL657))","v":245000},{"$f":"IF(AM$11=\"\",0,SUM($Z579:AM579)-SUM($Z657:AM657))","v":240000},{"$f":"IF(AN$11=\"\",0,SUM($Z579:AN579)-SUM($Z657:AN657))","v":235000},{"$f":"IF(AO$11=\"\",0,SUM($Z579:AO579)-SUM($Z657:AO657))","v":230000},{"$f":"IF(AP$11=\"\",0,SUM($Z579:AP579)-SUM($Z657:AP657))","v":225000},{"$f":"IF(AQ$11=\"\",0,SUM($Z579:AQ579)-SUM($Z657:AQ657))","v":220000},{"$f":"IF(AR$11=\"\",0,SUM($Z579:AR579)-SUM($Z657:AR657))","v":215000},{"$f":"IF(AS$11=\"\",0,SUM($Z579:AS579)-SUM($Z657:AS657))","v":210833.33333333331},{"$f":"IF(AT$11=\"\",0,SUM($Z579:AT579)-SUM($Z657:AT657))","v":206666.66666666666},{"$f":"IF(AU$11=\"\",0,SUM($Z579:AU579)-SUM($Z657:AU657))","v":202500},{"$f":"IF(AV$11=\"\",0,SUM($Z579:AV579)-SUM($Z657:AV657))","v":198333.33333333331},{"$f":"IF(AW$11=\"\",0,SUM($Z579:AW579)-SUM($Z657:AW657))","v":194166.66666666663},{"$f":"IF(AX$11=\"\",0,SUM($Z579:AX579)-SUM($Z657:AX657))","v":189999.99999999997},{"$f":"IF(AY$11=\"\",0,SUM($Z579:AY579)-SUM($Z657:AY657))","v":185833.33333333331},{"$f":"IF(AZ$11=\"\",0,SUM($Z579:AZ579)-SUM($Z657:AZ657))","v":181666.66666666663},{"$f":"IF(BA$11=\"\",0,SUM($Z579:BA579)-SUM($Z657:BA657))","v":177499.99999999994},{"$f":"IF(BB$11=\"\",0,SUM($Z579:BB579)-SUM($Z657:BB657))","v":173333.33333333328},{"$f":"IF(BC$11=\"\",0,SUM($Z579:BC579)-SUM($Z657:BC657))","v":169166.66666666663},{"$f":"IF(BD$11=\"\",0,SUM($Z579:BD579)-SUM($Z657:BD657))","v":164999.99999999994},{"$f":"IF(BE$11=\"\",0,SUM($Z579:BE579)-SUM($Z657:BE657))","v":160833.33333333328},{"$f":"IF(BF$11=\"\",0,SUM($Z579:BF579)-SUM($Z657:BF657))","v":156666.66666666663},{"$f":"IF(BG$11=\"\",0,SUM($Z579:BG579)-SUM($Z657:BG657))","v":152499.99999999997},{"$f":"IF(BH$11=\"\",0,SUM($Z579:BH579)-SUM($Z657:BH657))","v":148333.33333333331},{"$f":"IF(BI$11=\"\",0,SUM($Z579:BI579)-SUM($Z657:BI657))","v":144166.66666666666},{"$f":"IF(BJ$11=\"\",0,SUM($Z579:BJ579)-SUM($Z657:BJ657))","v":140000},{"$f":"IF(BK$11=\"\",0,SUM($Z579:BK579)-SUM($Z657:BK657))","v":135833.33333333334},{"$f":"IF(BL$11=\"\",0,SUM($Z579:BL579)-SUM($Z657:BL657))","v":131666.66666666669},{"$f":"IF(BM$11=\"\",0,SUM($Z579:BM579)-SUM($Z657:BM657))","v":127500.00000000003},{"$f":"IF(BN$11=\"\",0,SUM($Z579:BN579)-SUM($Z657:BN657))","v":123333.33333333337},{"$f":"IF(BO$11=\"\",0,SUM($Z579:BO579)-SUM($Z657:BO657))","v":119166.66666666672},{"$f":"IF(BP$11=\"\",0,SUM($Z579:BP579)-SUM($Z657:BP657))","v":115000.00000000006},{"$f":"IF(BQ$11=\"\",0,SUM($Z579:BQ579)-SUM($Z657:BQ657))","v":110833.3333333334},{"$f":"IF(BR$11=\"\",0,SUM($Z579:BR579)-SUM($Z657:BR657))","v":106666.66666666674},{"$f":"IF(BS$11=\"\",0,SUM($Z579:BS579)-SUM($Z657:BS657))","v":102500.00000000009},{"$f":"IF(BT$11=\"\",0,SUM($Z579:BT579)-SUM($Z657:BT657))","v":98333.33333333343},{"$f":"IF(BU$11=\"\",0,SUM($Z579:BU579)-SUM($Z657:BU657))","v":94166.666666666773},{"$f":"IF(BV$11=\"\",0,SUM($Z579:BV579)-SUM($Z657:BV657))","v":90000.000000000116},{"$f":"IF(BW$11=\"\",0,SUM($Z579:BW579)-SUM($Z657:BW657))","v":85833.333333333459},{"$f":"IF(BX$11=\"\",0,SUM($Z579:BX579)-SUM($Z657:BX657))","v":81666.666666666802},{"$f":"IF(BY$11=\"\",0,SUM($Z579:BY579)-SUM($Z657:BY657))","v":77500.000000000146},{"$f":"IF(BZ$11=\"\",0,SUM($Z579:BZ579)-SUM($Z657:BZ657))","v":73333.333333333489},{"$f":"IF(CA$11=\"\",0,SUM($Z579:CA579)-SUM($Z657:CA657))","v":69166.666666666832},{"$f":"IF(CB$11=\"\",0,SUM($Z579:CB579)-SUM($Z657:CB657))","v":65000.000000000175},{"$f":"IF(CC$11=\"\",0,SUM($Z579:CC579)-SUM($Z657:CC657))","v":60833.333333333518},{"$f":"IF(CD$11=\"\",0,SUM($Z579:CD579)-SUM($Z657:CD657))","v":56666.666666666861},{"$f":"IF(CE$11=\"\",0,SUM($Z579:CE579)-SUM($Z657:CE657))","v":52500.000000000204},{"$f":"IF(CF$11=\"\",0,SUM($Z579:CF579)-SUM($Z657:CF657))","v":48333.333333333547},{"$f":"IF(CG$11=\"\",0,SUM($Z579:CG579)-SUM($Z657:CG657))","v":44166.66666666689},{"$f":"IF(CH$11=\"\",0,SUM($Z579:CH579)-SUM($Z657:CH657))","v":40000.000000000233},{"$f":"IF(CI$11=\"\",0,SUM($Z579:CI579)-SUM($Z657:CI657))","v":35833.333333333547},{"$f":"IF(CJ$11=\"\",0,SUM($Z579:CJ579)-SUM($Z657:CJ657))","v":35833.333333333547},{"$f":"IF(CK$11=\"\",0,SUM($Z579:CK579)-SUM($Z657:CK657))","v":35833.333333333547},{"$f":"IF(CL$11=\"\",0,SUM($Z579:CL579)-SUM($Z657:CL657))","v":35833.333333333547},{"$f":"IF(CM$11=\"\",0,SUM($Z579:CM579)-SUM($Z657:CM657))","v":35833.333333333547},{"$f":"IF(CN$11=\"\",0,SUM($Z579:CN579)-SUM($Z657:CN657))","v":35833.333333333547},{"$f":"IF(CO$11=\"\",0,SUM($Z579:CO579)-SUM($Z657:CO657))","v":35833.333333333547},{"$f":"IF(CP$11=\"\",0,SUM($Z579:CP579)-SUM($Z657:CP657))","v":35833.333333333547},{"$f":"IF(CQ$11=\"\",0,SUM($Z579:CQ579)-SUM($Z657:CQ657))","v":35833.333333333547},{"$f":"IF(CR$11=\"\",0,SUM($Z579:CR579)-SUM($Z657:CR657))","v":35833.333333333547},{"$f":"IF(CS$11=\"\",0,SUM($Z579:CS579)-SUM($Z657:CS657))","v":35833.333333333547},{"$f":"IF(CT$11=\"\",0,SUM($Z579:CT579)-SUM($Z657:CT657))","v":35833.333333333547},{"$f":"IF(CU$11=\"\",0,SUM($Z579:CU579)-SUM($Z657:CU657))","v":0}]
[{"$f":"ROW()","v":696},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L696)=0,$L696=0,$L696=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L696)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B696=Lists!$CU$24,SUMIFS($Z696:$CV696,$Z$2:$CV$2,Periods!$Q$18),SUM($Z696:$CV696))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z585:AA585)-SUM($Z663:AA663))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z585:AB585)-SUM($Z663:AB663))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z585:AC585)-SUM($Z663:AC663))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z585:AD585)-SUM($Z663:AD663))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z585:AE585)-SUM($Z663:AE663))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z585:AF585)-SUM($Z663:AF663))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z585:AG585)-SUM($Z663:AG663))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z585:AH585)-SUM($Z663:AH663))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z585:AI585)-SUM($Z663:AI663))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z585:AJ585)-SUM($Z663:AJ663))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z585:AK585)-SUM($Z663:AK663))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z585:AL585)-SUM($Z663:AL663))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z585:AM585)-SUM($Z663:AM663))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z585:AN585)-SUM($Z663:AN663))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z585:AO585)-SUM($Z663:AO663))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z585:AP585)-SUM($Z663:AP663))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z585:AQ585)-SUM($Z663:AQ663))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z585:AR585)-SUM($Z663:AR663))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z585:AS585)-SUM($Z663:AS663))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z585:AT585)-SUM($Z663:AT663))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z585:AU585)-SUM($Z663:AU663))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z585:AV585)-SUM($Z663:AV663))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z585:AW585)-SUM($Z663:AW663))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z585:AX585)-SUM($Z663:AX663))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z585:AY585)-SUM($Z663:AY663))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z585:AZ585)-SUM($Z663:AZ663))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z585:BA585)-SUM($Z663:BA663))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z585:BB585)-SUM($Z663:BB663))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z585:BC585)-SUM($Z663:BC663))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z585:BD585)-SUM($Z663:BD663))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z585:BE585)-SUM($Z663:BE663))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z585:BF585)-SUM($Z663:BF663))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z585:BG585)-SUM($Z663:BG663))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z585:BH585)-SUM($Z663:BH663))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z585:BI585)-SUM($Z663:BI663))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z585:BJ585)-SUM($Z663:BJ663))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z585:BK585)-SUM($Z663:BK663))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z585:BL585)-SUM($Z663:BL663))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z585:BM585)-SUM($Z663:BM663))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z585:BN585)-SUM($Z663:BN663))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z585:BO585)-SUM($Z663:BO663))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z585:BP585)-SUM($Z663:BP663))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z585:BQ585)-SUM($Z663:BQ663))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z585:BR585)-SUM($Z663:BR663))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z585:BS585)-SUM($Z663:BS663))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z585:BT585)-SUM($Z663:BT663))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z585:BU585)-SUM($Z663:BU663))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z585:BV585)-SUM($Z663:BV663))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z585:BW585)-SUM($Z663:BW663))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z585:BX585)-SUM($Z663:BX663))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z585:BY585)-SUM($Z663:BY663))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z585:BZ585)-SUM($Z663:BZ663))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z585:CA585)-SUM($Z663:CA663))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z585:CB585)-SUM($Z663:CB663))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z585:CC585)-SUM($Z663:CC663))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z585:CD585)-SUM($Z663:CD663))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z585:CE585)-SUM($Z663:CE663))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z585:CF585)-SUM($Z663:CF663))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z585:CG585)-SUM($Z663:CG663))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z585:CH585)-SUM($Z663:CH663))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z585:CI585)-SUM($Z663:CI663))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z585:CJ585)-SUM($Z663:CJ663))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z585:CK585)-SUM($Z663:CK663))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z585:CL585)-SUM($Z663:CL663))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z585:CM585)-SUM($Z663:CM663))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z585:CN585)-SUM($Z663:CN663))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z585:CO585)-SUM($Z663:CO663))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z585:CP585)-SUM($Z663:CP663))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z585:CQ585)-SUM($Z663:CQ663))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z585:CR585)-SUM($Z663:CR663))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z585:CS585)-SUM($Z663:CS663))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z585:CT585)-SUM($Z663:CT663))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z585:CU585)-SUM($Z663:CU663))","v":0}]
[{"$f":"ROW()","v":714},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"I711","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L714)=0,$L714=0,$L714=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L714)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L713+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B714=Lists!$CU$24,SUMIFS($Z714:$CV714,$Z$2:$CV$2,Periods!$Q$18),SUM($Z714:$CV714))","v":1429337.0132766063},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z603:AA603)-SUM($Z681:AA681))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z603:AB603)-SUM($Z681:AB681))","v":15000},{"$f":"IF(AC$11=\"\",0,SUM($Z603:AC603)-SUM($Z681:AC681))","v":90000},{"$f":"IF(AD$11=\"\",0,SUM($Z603:AD603)-SUM($Z681:AD681))","v":185000},{"$f":"IF(AE$11=\"\",0,SUM($Z603:AE603)-SUM($Z681:AE681))","v":260000},{"$f":"IF(AF$11=\"\",0,SUM($Z603:AF603)-SUM($Z681:AF681))","v":379958.60927152319},{"$f":"IF(AG$11=\"\",0,SUM($Z603:AG603)-SUM($Z681:AG681))","v":399799.6734786235},{"$f":"IF(AH$11=\"\",0,SUM($Z603:AH603)-SUM($Z681:AH681))","v":474557.9562287702},{"$f":"IF(AI$11=\"\",0,SUM($Z603:AI603)-SUM($Z681:AI681))","v":623917.246827533},{"$f":"IF(AJ$11=\"\",0,SUM($Z603:AJ603)-SUM($Z681:AJ681))","v":648193.75596934219},{"$f":"IF(AK$11=\"\",0,SUM($Z603:AK603)-SUM($Z681:AK681))","v":646907.37093722948},{"$f":"IF(AL$11=\"\",0,SUM($Z603:AL603)-SUM($Z681:AL681))","v":735337.87792678655},{"$f":"IF(AM$11=\"\",0,SUM($Z603:AM603)-SUM($Z681:AM681))","v":913205.49074242171},{"$f":"IF(AN$11=\"\",0,SUM($Z603:AN603)-SUM($Z681:AN681))","v":940584.70282871183},{"$f":"IF(AO$11=\"\",0,SUM($Z603:AO603)-SUM($Z681:AO681))","v":937401.02074107982},{"$f":"IF(AP$11=\"\",0,SUM($Z603:AP603)-SUM($Z681:AP681))","v":933487.22067424958},{"$f":"IF(AQ$11=\"\",0,SUM($Z603:AQ603)-SUM($Z681:AQ681))","v":1019010.5264334972},{"$f":"IF(AR$11=\"\",0,SUM($Z603:AR603)-SUM($Z681:AR681))","v":1193557.0307340547},{"$f":"IF(AS$11=\"\",0,SUM($Z603:AS603)-SUM($Z681:AS681))","v":1213543.3725062511},{"$f":"IF(AT$11=\"\",0,SUM($Z603:AT603)-SUM($Z681:AT681))","v":1207715.7130628722},{"$f":"IF(AU$11=\"\",0,SUM($Z603:AU603)-SUM($Z681:AU681))","v":1201217.5440996806},{"$f":"IF(AV$11=\"\",0,SUM($Z603:AV603)-SUM($Z681:AV681))","v":1193905.373920914},{"$f":"IF(AW$11=\"\",0,SUM($Z603:AW603)-SUM($Z681:AW681))","v":1260717.1246560914},{"$f":"IF(AX$11=\"\",0,SUM($Z603:AX603)-SUM($Z681:AX681))","v":1401714.8741756936},{"$f":"IF(AY$11=\"\",0,SUM($Z603:AY603)-SUM($Z681:AY681))","v":1416836.54460924},{"$f":"IF(AZ$11=\"\",0,SUM($Z603:AZ603)-SUM($Z681:AZ681))","v":1406144.2138272112},{"$f":"IF(BA$11=\"\",0,SUM($Z603:BA603)-SUM($Z681:BA681))","v":1394374.372917582},{"$f":"IF(BB$11=\"\",0,SUM($Z603:BB603)-SUM($Z681:BB681))","v":1381859.5153398393},{"$f":"IF(BC$11=\"\",0,SUM($Z603:BC603)-SUM($Z681:BC681))","v":1368199.5471631757},{"$f":"IF(BD$11=\"\",0,SUM($Z603:BD603)-SUM($Z681:BD681))","v":1428794.5623183982},{"$f":"IF(BE$11=\"\",0,SUM($Z603:BE603)-SUM($Z681:BE681))","v":1563480.3901899753},{"$f":"IF(BF$11=\"\",0,SUM($Z603:BF603)-SUM($Z681:BF681))","v":1572421.2013934385},{"$f":"IF(BG$11=\"\",0,SUM($Z603:BG603)-SUM($Z681:BG681))","v":1555514.9031837368},{"$f":"IF(BH$11=\"\",0,SUM($Z603:BH603)-SUM($Z681:BH681))","v":1537938.0954542225},{"$f":"IF(BI$11=\"\",0,SUM($Z603:BI603)-SUM($Z681:BI681))","v":1519547.2865091329},{"$f":"IF(BJ$11=\"\",0,SUM($Z603:BJ603)-SUM($Z681:BJ681))","v":1500309.3681508787},{"$f":"IF(BK$11=\"\",0,SUM($Z603:BK603)-SUM($Z681:BK681))","v":1480257.4485770492},{"$f":"IF(BL$11=\"\",0,SUM($Z603:BL603)-SUM($Z681:BL681))","v":1534736.4505249513},{"$f":"IF(BM$11=\"\",0,SUM($Z603:BM603)-SUM($Z681:BM681))","v":1663401.4512572782},{"$f":"IF(BN$11=\"\",0,SUM($Z603:BN603)-SUM($Z681:BN681))","v":1666626.3431842281},{"$f":"IF(BO$11=\"\",0,SUM($Z603:BO603)-SUM($Z681:BO681))","v":1644037.2338956026},{"$f":"IF(BP$11=\"\",0,SUM($Z603:BP603)-SUM($Z681:BP681))","v":1620839.6929576453},{"$f":"IF(BQ$11=\"\",0,SUM($Z603:BQ603)-SUM($Z681:BQ681))","v":1597173.0735414193},{"$f":"IF(BR$11=\"\",0,SUM($Z603:BR603)-SUM($Z681:BR681))","v":1572692.4529096186},{"$f":"IF(BS$11=\"\",0,SUM($Z603:BS603)-SUM($Z681:BS681))","v":1547771.7234724404},{"$f":"IF(BT$11=\"\",0,SUM($Z603:BT603)-SUM($Z681:BT681))","v":1522036.9928196869},{"$f":"IF(BU$11=\"\",0,SUM($Z603:BU603)-SUM($Z681:BU681))","v":1570895.261559146},{"$f":"IF(BV$11=\"\",0,SUM($Z603:BV603)-SUM($Z681:BV681))","v":1693939.5290830301},{"$f":"IF(BW$11=\"\",0,SUM($Z603:BW603)-SUM($Z681:BW681))","v":1691921.7187364334},{"$f":"IF(BX$11=\"\",0,SUM($Z603:BX603)-SUM($Z681:BX681))","v":1664089.9071742613},{"$f":"IF(BY$11=\"\",0,SUM($Z603:BY603)-SUM($Z681:BY681))","v":1636023.5563729554},{"$f":"IF(BZ$11=\"\",0,SUM($Z603:BZ603)-SUM($Z681:BZ681))","v":1607143.2043560741},{"$f":"IF(CA$11=\"\",0,SUM($Z603:CA603)-SUM($Z681:CA681))","v":1577855.8517314051},{"$f":"IF(CB$11=\"\",0,SUM($Z603:CB603)-SUM($Z681:CB681))","v":1547754.4978911611},{"$f":"IF(CC$11=\"\",0,SUM($Z603:CC603)-SUM($Z681:CC681))","v":1517246.1434431297},{"$f":"IF(CD$11=\"\",0,SUM($Z603:CD603)-SUM($Z681:CD681))","v":1486268.71051683},{"$f":"IF(CE$11=\"\",0,SUM($Z603:CE603)-SUM($Z681:CE681))","v":1529884.2769827424},{"$f":"IF(CF$11=\"\",0,SUM($Z603:CF603)-SUM($Z681:CF681))","v":1648059.7346432777},{"$f":"IF(CG$11=\"\",0,SUM($Z603:CG603)-SUM($Z681:CG681))","v":1640828.1916960254},{"$f":"IF(CH$11=\"\",0,SUM($Z603:CH603)-SUM($Z681:CH681))","v":1608189.6481409855},{"$f":"IF(CI$11=\"\",0,SUM($Z603:CI603)-SUM($Z681:CI681))","v":1574942.6729366137},{"$f":"IF(CJ$11=\"\",0,SUM($Z603:CJ603)-SUM($Z681:CJ681))","v":1541288.6971244542},{"$f":"IF(CK$11=\"\",0,SUM($Z603:CK603)-SUM($Z681:CK681))","v":1506820.7200967195},{"$f":"IF(CL$11=\"\",0,SUM($Z603:CL603)-SUM($Z681:CL681))","v":1472290.6651985042},{"$f":"IF(CM$11=\"\",0,SUM($Z603:CM603)-SUM($Z681:CM681))","v":1436946.6090847137},{"$f":"IF(CN$11=\"\",0,SUM($Z603:CN603)-SUM($Z681:CN681))","v":1401569.4447733336},{"$f":"IF(CO$11=\"\",0,SUM($Z603:CO603)-SUM($Z681:CO681))","v":1365378.2792463782},{"$f":"IF(CP$11=\"\",0,SUM($Z603:CP603)-SUM($Z681:CP681))","v":1404187.1137194228},{"$f":"IF(CQ$11=\"\",0,SUM($Z603:CQ603)-SUM($Z681:CQ681))","v":1517181.9469768924},{"$f":"IF(CR$11=\"\",0,SUM($Z603:CR603)-SUM($Z681:CR681))","v":1505176.780234362},{"$f":"IF(CS$11=\"\",0,SUM($Z603:CS603)-SUM($Z681:CS681))","v":1467357.6122762563},{"$f":"IF(CT$11=\"\",0,SUM($Z603:CT603)-SUM($Z681:CT681))","v":1429337.0132766063},{"$f":"IF(CU$11=\"\",0,SUM($Z603:CU603)-SUM($Z681:CU681))","v":0}]
[{"$f":"ROW()","v":729}]
[{"$f":"ROW()","v":738},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X738-($X734-$X736))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B738=Lists!$CU$24,SUMIFS($Z738:$CV738,$Z$2:$CV$2,Periods!$Q$18),SUM($Z738:$CV738))","v":9196029.8895360529},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z734:AA734)-SUM($Z736:AA736))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z734:AB734)-SUM($Z736:AB736))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z734:AC734)-SUM($Z736:AC736))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z734:AD734)-SUM($Z736:AD736))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z734:AE734)-SUM($Z736:AE736))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z734:AF734)-SUM($Z736:AF736))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z734:AG734)-SUM($Z736:AG736))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z734:AH734)-SUM($Z736:AH736))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z734:AI734)-SUM($Z736:AI736))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z734:AJ734)-SUM($Z736:AJ736))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z734:AK734)-SUM($Z736:AK736))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z734:AL734)-SUM($Z736:AL736))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z734:AM734)-SUM($Z736:AM736))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z734:AN734)-SUM($Z736:AN736))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z734:AO734)-SUM($Z736:AO736))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z734:AP734)-SUM($Z736:AP736))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z734:AQ734)-SUM($Z736:AQ736))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z734:AR734)-SUM($Z736:AR736))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z734:AS734)-SUM($Z736:AS736))","v":295020.67938052455},{"$f":"IF(AT$11=\"\",0,SUM($Z734:AT734)-SUM($Z736:AT736))","v":181635.34606622893},{"$f":"IF(AU$11=\"\",0,SUM($Z734:AU734)-SUM($Z736:AU736))","v":550040.70767383825},{"$f":"IF(AV$11=\"\",0,SUM($Z734:AV734)-SUM($Z736:AV736))","v":818542.51718196098},{"$f":"IF(AW$11=\"\",0,SUM($Z734:AW734)-SUM($Z736:AW736))","v":626954.14059609314},{"$f":"IF(AX$11=\"\",0,SUM($Z734:AX734)-SUM($Z736:AX736))","v":769270.42302399501},{"$f":"IF(AY$11=\"\",0,SUM($Z734:AY734)-SUM($Z736:AY736))","v":1105675.0176908998},{"$f":"IF(AZ$11=\"\",0,SUM($Z734:AZ734)-SUM($Z736:AZ736))","v":1505521.0780827357},{"$f":"IF(BA$11=\"\",0,SUM($Z734:BA734)-SUM($Z736:BA736))","v":1709715.8274745848},{"$f":"IF(BB$11=\"\",0,SUM($Z734:BB734)-SUM($Z736:BB736))","v":1888474.09306823},{"$f":"IF(BC$11=\"\",0,SUM($Z734:BC734)-SUM($Z736:BC736))","v":1719305.3345152326},{"$f":"IF(BD$11=\"\",0,SUM($Z734:BD734)-SUM($Z736:BD736))","v":1506899.4499742072},{"$f":"IF(BE$11=\"\",0,SUM($Z734:BE734)-SUM($Z736:BE736))","v":1441626.2822292205},{"$f":"IF(BF$11=\"\",0,SUM($Z734:BF734)-SUM($Z736:BF736))","v":980483.03156004474},{"$f":"IF(BG$11=\"\",0,SUM($Z734:BG734)-SUM($Z736:BG736))","v":2000484.0152949058},{"$f":"IF(BH$11=\"\",0,SUM($Z734:BH734)-SUM($Z736:BH736))","v":2579551.6685085781},{"$f":"IF(BI$11=\"\",0,SUM($Z734:BI734)-SUM($Z736:BI736))","v":2182722.4573369101},{"$f":"IF(BJ$11=\"\",0,SUM($Z734:BJ734)-SUM($Z736:BJ736))","v":2205066.5827641264},{"$f":"IF(BK$11=\"\",0,SUM($Z734:BK734)-SUM($Z736:BK736))","v":2814040.4098058194},{"$f":"IF(BL$11=\"\",0,SUM($Z734:BL734)-SUM($Z736:BL736))","v":3371844.1102793068},{"$f":"IF(BM$11=\"\",0,SUM($Z734:BM734)-SUM($Z736:BM736))","v":3700918.8859051988},{"$f":"IF(BN$11=\"\",0,SUM($Z734:BN734)-SUM($Z736:BN736))","v":3784504.6548030749},{"$f":"IF(BO$11=\"\",0,SUM($Z734:BO734)-SUM($Z736:BO736))","v":3283079.5234725177},{"$f":"IF(BP$11=\"\",0,SUM($Z734:BP734)-SUM($Z736:BP736))","v":3008131.0897995383},{"$f":"IF(BQ$11=\"\",0,SUM($Z734:BQ734)-SUM($Z736:BQ736))","v":2599608.4367918968},{"$f":"IF(BR$11=\"\",0,SUM($Z734:BR734)-SUM($Z736:BR736))","v":1729184.8175900206},{"$f":"IF(BS$11=\"\",0,SUM($Z734:BS734)-SUM($Z736:BS736))","v":3335954.1954599842},{"$f":"IF(BT$11=\"\",0,SUM($Z734:BT734)-SUM($Z736:BT736))","v":4142612.7372856066},{"$f":"IF(BU$11=\"\",0,SUM($Z734:BU734)-SUM($Z736:BU736))","v":3367224.3581038788},{"$f":"IF(BV$11=\"\",0,SUM($Z734:BV734)-SUM($Z736:BV736))","v":3420085.4201468676},{"$f":"IF(BW$11=\"\",0,SUM($Z734:BW734)-SUM($Z736:BW736))","v":4196604.9541877881},{"$f":"IF(BX$11=\"\",0,SUM($Z734:BX734)-SUM($Z736:BX736))","v":4997703.7522134483},{"$f":"IF(BY$11=\"\",0,SUM($Z734:BY734)-SUM($Z736:BY736))","v":5282922.1648065895},{"$f":"IF(BZ$11=\"\",0,SUM($Z734:BZ734)-SUM($Z736:BZ736))","v":5289646.6331278086},{"$f":"IF(CA$11=\"\",0,SUM($Z734:CA734)-SUM($Z736:CA736))","v":4584592.5558467507},{"$f":"IF(CB$11=\"\",0,SUM($Z734:CB734)-SUM($Z736:CB736))","v":4179639.8746917397},{"$f":"IF(CC$11=\"\",0,SUM($Z734:CC734)-SUM($Z736:CC736))","v":3615645.4037946314},{"$f":"IF(CD$11=\"\",0,SUM($Z734:CD734)-SUM($Z736:CD736))","v":2396334.2919812948},{"$f":"IF(CE$11=\"\",0,SUM($Z734:CE734)-SUM($Z736:CE736))","v":4422218.8959954977},{"$f":"IF(CF$11=\"\",0,SUM($Z734:CF734)-SUM($Z736:CF736))","v":5490149.5561787486},{"$f":"IF(CG$11=\"\",0,SUM($Z734:CG734)-SUM($Z736:CG736))","v":4532429.4715532362},{"$f":"IF(CH$11=\"\",0,SUM($Z734:CH734)-SUM($Z736:CH736))","v":4405461.4622454643},{"$f":"IF(CI$11=\"\",0,SUM($Z734:CI734)-SUM($Z736:CI736))","v":5408428.2656565905},{"$f":"IF(CJ$11=\"\",0,SUM($Z734:CJ734)-SUM($Z736:CJ736))","v":6447840.7816132456},{"$f":"IF(CK$11=\"\",0,SUM($Z734:CK734)-SUM($Z736:CK736))","v":6785905.1593788117},{"$f":"IF(CL$11=\"\",0,SUM($Z734:CL734)-SUM($Z736:CL736))","v":6792195.7189809978},{"$f":"IF(CM$11=\"\",0,SUM($Z734:CM734)-SUM($Z736:CM736))","v":5799979.3497995734},{"$f":"IF(CN$11=\"\",0,SUM($Z734:CN734)-SUM($Z736:CN736))","v":5289965.6172806621},{"$f":"IF(CO$11=\"\",0,SUM($Z734:CO734)-SUM($Z736:CO736))","v":4483071.2208231688},{"$f":"IF(CP$11=\"\",0,SUM($Z734:CP734)-SUM($Z736:CP736))","v":2880229.513073355},{"$f":"IF(CQ$11=\"\",0,SUM($Z734:CQ734)-SUM($Z736:CQ736))","v":5812057.2132400572},{"$f":"IF(CR$11=\"\",0,SUM($Z734:CR734)-SUM($Z736:CR736))","v":8700772.4177824855},{"$f":"IF(CS$11=\"\",0,SUM($Z734:CS734)-SUM($Z736:CS736))","v":9200795.1350900829},{"$f":"IF(CT$11=\"\",0,SUM($Z734:CT734)-SUM($Z736:CT736))","v":9196029.8895360529},{"$f":"IF(CU$11=\"\",0,SUM($Z734:CU734)-SUM($Z736:CU736))","v":0}]
[{"$f":"ROW()","v":758},null,null,null,null,null,null,{"$f":"H755","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M755","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z758:$CV758,$Z$2:$CV$2,Periods!$Q$18)","v":4874165.6306664944},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":7000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":20666.666666666744},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":733.33333333337214},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":26876.366666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3716.3991666666698},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":7243.021333333294},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":42418.844833332885},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":64372.71466666639},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":59179.705333333084},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":98791.524999999529},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":174125.49966666577},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":200037.04333333237},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":259252.71833333268},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":324853.41950000019},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":368884.05050000054},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":326277.81266666832},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":604028.97666666808},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":279735.11866666889},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":454382.93266667018},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":802416.16666667024},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":811826.88666667254},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":816833.57666667004},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":970565.54666667106},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1129156.1566666719},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1291786.7066666717},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1457202.1626666698},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1417733.3226666674},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1076911.4906666658},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1946918.8366666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":869356.48666666681},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1266240.5366666638},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2099346.5866666613},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1968249.8466666602},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1754232.9106666702},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2091161.0506666573},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2306605.5026666601},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2543606.3066666601},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2652885.8446666757},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2482765.6546666762},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1788755.6086666891},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3074439.7766666859},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1343912.0786666898},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1941496.1326666921},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3091114.6946666958},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2883391.046666679},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2533353.8526666583},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2939932.8546666624},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3100710.5486666542},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3402603.0466666538},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3480156.2246666569},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3293874.3446666282},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2313815.0386666134},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3984180.0366665982},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":1734640.7106665932},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2456045.3886665963},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3934818.0286665857},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3562909.1166665833},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3081354.1606665831},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3547616.9016665816},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3819106.1836665701},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":4096774.5466665626},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":4279153.3446665723},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3928989.1746665575},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2807103.7086665407},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":4677428.3966665715},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2064785.6026665494},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":2899105.7846665233},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":4595797.6886665337},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":4130880.7566664964},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":3614221.96666646},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":4874165.6306664944},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU757,$H$15:$H757,$I758,$I$15:$I757,\"\"))","v":0}]
[{"$f":"ROW()","v":762},null,null,null,null,null,null,{"$f":"H759","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M759","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z762:$CV762,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-1500},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-3000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":66000},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":189000},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":37500},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":246000},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":34500},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":7500},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":307500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":52500},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":-9000},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":369000},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":63000},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0}]
[{"$f":"ROW()","v":782}]
[{"$f":"ROW()","v":795},null,null,null,null,null,null,"Индикатор безубыточности по финпотоку",null,null,null,null,{"$f":"M785","v":"индикатор(1)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B795=Lists!$CU$24,SUMIFS($Z795:$CV795,$Z$2:$CV$2,Periods!$Q$18),SUM($Z795:$CV795))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z795:Z795)=1,0,IF(AND(Z793<=0,MIN(AA793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z795:AA795)=1,0,IF(AND(AA793<=0,MIN(AB793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z795:AB795)=1,0,IF(AND(AB793<=0,MIN(AC793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z795:AC795)=1,0,IF(AND(AC793<=0,MIN(AD793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z795:AD795)=1,0,IF(AND(AD793<=0,MIN(AE793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z795:AE795)=1,0,IF(AND(AE793<=0,MIN(AF793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z795:AF795)=1,0,IF(AND(AF793<=0,MIN(AG793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z795:AG795)=1,0,IF(AND(AG793<=0,MIN(AH793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z795:AH795)=1,0,IF(AND(AH793<=0,MIN(AI793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z795:AI795)=1,0,IF(AND(AI793<=0,MIN(AJ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z795:AJ795)=1,0,IF(AND(AJ793<=0,MIN(AK793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z795:AK795)=1,0,IF(AND(AK793<=0,MIN(AL793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z795:AL795)=1,0,IF(AND(AL793<=0,MIN(AM793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z795:AM795)=1,0,IF(AND(AM793<=0,MIN(AN793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z795:AN795)=1,0,IF(AND(AN793<=0,MIN(AO793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z795:AO795)=1,0,IF(AND(AO793<=0,MIN(AP793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z795:AP795)=1,0,IF(AND(AP793<=0,MIN(AQ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z795:AQ795)=1,0,IF(AND(AQ793<=0,MIN(AR793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z795:AR795)=1,0,IF(AND(AR793<=0,MIN(AS793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z795:AS795)=1,0,IF(AND(AS793<=0,MIN(AT793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z795:AT795)=1,0,IF(AND(AT793<=0,MIN(AU793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z795:AU795)=1,0,IF(AND(AU793<=0,MIN(AV793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z795:AV795)=1,0,IF(AND(AV793<=0,MIN(AW793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z795:AW795)=1,0,IF(AND(AW793<=0,MIN(AX793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z795:AX795)=1,0,IF(AND(AX793<=0,MIN(AY793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z795:AY795)=1,0,IF(AND(AY793<=0,MIN(AZ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z795:AZ795)=1,0,IF(AND(AZ793<=0,MIN(BA793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z795:BA795)=1,0,IF(AND(BA793<=0,MIN(BB793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z795:BB795)=1,0,IF(AND(BB793<=0,MIN(BC793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z795:BC795)=1,0,IF(AND(BC793<=0,MIN(BD793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z795:BD795)=1,0,IF(AND(BD793<=0,MIN(BE793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z795:BE795)=1,0,IF(AND(BE793<=0,MIN(BF793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z795:BF795)=1,0,IF(AND(BF793<=0,MIN(BG793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z795:BG795)=1,0,IF(AND(BG793<=0,MIN(BH793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z795:BH795)=1,0,IF(AND(BH793<=0,MIN(BI793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z795:BI795)=1,0,IF(AND(BI793<=0,MIN(BJ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z795:BJ795)=1,0,IF(AND(BJ793<=0,MIN(BK793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z795:BK795)=1,0,IF(AND(BK793<=0,MIN(BL793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z795:BL795)=1,0,IF(AND(BL793<=0,MIN(BM793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z795:BM795)=1,0,IF(AND(BM793<=0,MIN(BN793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z795:BN795)=1,0,IF(AND(BN793<=0,MIN(BO793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z795:BO795)=1,0,IF(AND(BO793<=0,MIN(BP793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z795:BP795)=1,0,IF(AND(BP793<=0,MIN(BQ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z795:BQ795)=1,0,IF(AND(BQ793<=0,MIN(BR793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z795:BR795)=1,0,IF(AND(BR793<=0,MIN(BS793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z795:BS795)=1,0,IF(AND(BS793<=0,MIN(BT793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z795:BT795)=1,0,IF(AND(BT793<=0,MIN(BU793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z795:BU795)=1,0,IF(AND(BU793<=0,MIN(BV793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z795:BV795)=1,0,IF(AND(BV793<=0,MIN(BW793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z795:BW795)=1,0,IF(AND(BW793<=0,MIN(BX793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z795:BX795)=1,0,IF(AND(BX793<=0,MIN(BY793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z795:BY795)=1,0,IF(AND(BY793<=0,MIN(BZ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z795:BZ795)=1,0,IF(AND(BZ793<=0,MIN(CA793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z795:CA795)=1,0,IF(AND(CA793<=0,MIN(CB793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z795:CB795)=1,0,IF(AND(CB793<=0,MIN(CC793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z795:CC795)=1,0,IF(AND(CC793<=0,MIN(CD793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z795:CD795)=1,0,IF(AND(CD793<=0,MIN(CE793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z795:CE795)=1,0,IF(AND(CE793<=0,MIN(CF793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z795:CF795)=1,0,IF(AND(CF793<=0,MIN(CG793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z795:CG795)=1,0,IF(AND(CG793<=0,MIN(CH793:$CV793)>=0),1,0)))","v":1},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z795:CH795)=1,0,IF(AND(CH793<=0,MIN(CI793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z795:CI795)=1,0,IF(AND(CI793<=0,MIN(CJ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z795:CJ795)=1,0,IF(AND(CJ793<=0,MIN(CK793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z795:CK795)=1,0,IF(AND(CK793<=0,MIN(CL793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z795:CL795)=1,0,IF(AND(CL793<=0,MIN(CM793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z795:CM795)=1,0,IF(AND(CM793<=0,MIN(CN793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z795:CN795)=1,0,IF(AND(CN793<=0,MIN(CO793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z795:CO795)=1,0,IF(AND(CO793<=0,MIN(CP793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z795:CP795)=1,0,IF(AND(CP793<=0,MIN(CQ793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z795:CQ795)=1,0,IF(AND(CQ793<=0,MIN(CR793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z795:CR795)=1,0,IF(AND(CR793<=0,MIN(CS793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z795:CS795)=1,0,IF(AND(CS793<=0,MIN(CT793:$CV793)>=0),1,0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z795:CT795)=1,0,IF(AND(CT793<=0,MIN(CU793:$CV793)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":813},null,null,null,null,null,null,{"$f":"H811","v":"NPV(Учредителя)"},"Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,{"$f":"Q803","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,(1+AA812),Z813*(1+AA812)))","v":1.0109788519501735},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,(1+AB812),AA813*(1+AB812)))","v":1.0220782390904908},1.0332994847589592,1.0446439268223182,1.0561129178355482,1.0677078252031305,1.0794300313420773,1.0912809338467531,1.1032619456555035,1.1153744952191156,1.1276200266711256,1.1399999999999986,1.1525158912231963,1.165169192563158,1.177961412625212,1.1908940765774414,1.2039687263325236,1.2171869207315673,1.2305502357299667,1.2440602645852969,1.2577186180472726,1.2715269245497904,1.2854868304050819,1.299599999999997,1.3138681159944423,1.3282928795219986,1.3428760103927402,1.3576192472982818,1.3725243480190754,1.3875930896339852,1.4028272687321606,1.4182287016272372,1.4337992245738893,1.4495406939867594,1.4654549866617919,1.4815439999999951,1.4978096522336628,1.5142538826550769,1.5308786518477222,1.5476859419200395,1.5646777567417443,1.5818561221827414,1.5992230863546613,1.6167807198550486,1.634531116014232,1.6524763911449041,1.6706186847944409,1.6889601599999926,1.7075030035463739,1.726249426226786,1.7452016631064018,1.7643619737888434,1.7837326426855868,1.8033159792883235,1.8231143184443122,1.8431300206347536,1.8633654722562227,1.8838230859051888,1.9045053006656607,1.9254145823999895,1.9465534240428641,1.967924345898534,1.9895298959412959,2.0113726501192795,2.033455212661567,{"$f":"IF(CN$11=\"\",0,IF(CN$2=1,(1+CN812),CM813*(1+CN812)))","v":2.0557802163886869},2.0783503230265139,2.1011682235236173,2.1242366383720919,2.1475583179319133,2.1711360427588513,2.1949726239359864,0]
[{"$f":"ROW()","v":828}]
[{"$f":"ROW()","v":850}]
[{"$f":"ROW()","v":861}]
[{"$f":"ROW()","v":878}]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":894}]
[{"$f":"ROW()","v":895},null,null,null,null,null,null,{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B895=Lists!$CU$24,SUMIFS($Z895:$CV895,$Z$2:$CV$2,Periods!$Q$18),SUM($Z895:$CV895))","v":44423000.476650327},null,null,{"$f":"IF(AA$11=\"\",0,AA877+AA849)","v":0},{"$f":"IF(AB$11=\"\",0,AB877+AB849)","v":0},0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,850617.28395061742,834567.90123456786,818518.51851851854,802469.13580246922,786419.75308641978,770370.37037037034,1020987.6543209878,999264.51273969014,977541.3711583924,955818.22957709478,934095.08799579728,912371.94641449978,890648.80483320192,2009141.7789244221,1215168.5769367274,1172140.2153465205,803756.23850801156,1486199.1508167409,760309.95534541621,738586.81376411859,2513799.7518528583,1284198.1159130479,1228383.4768092565,1200091.5988574978,1135803.485393927,1047644.4534712952,586524.82269503537,564801.68111373764,543078.53953244002,2485061.0500645894,499632.25636984489,1498712.6232527718,961015.2304805771,802661.24520827318,683043.66363762133,391016.54846335686,369293.40688205924,1399983.8158622081,610729.50987850397,471888.6984176134,367850.56853703537,338398.62327988324,238954.55739427352,217231.41581297596,195508.27423167846,173785.13265038093,152061.99106908322,130338.84948778569,108615.70790648818,86892.566325190463,65169.424743892749,43446.283162595231,21723.141581297717,{"$f":"IF(CN$11=\"\",0,CN877+CN849)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":896}]
[{"$f":"ROW()","v":897},null,null,null,null,null,null,{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X893+$X895-$X897)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B897=Lists!$CU$24,SUMIFS($Z897:$CV897,$Z$2:$CV$2,Periods!$Q$18),SUM($Z897:$CV897))","v":343165502.84827846},null,null,{"$f":"IF(AA$11=\"\",0,AA877+AA869+AA849+AA843)","v":0},{"$f":"IF(AB$11=\"\",0,AB877+AB869+AB849+AB843)","v":0},0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,3274074.0740740737,3258024.6913580252,3241975.3086419748,3225925.9259259258,3209876.5432098769,3193827.160493827,3177777.7777777775,4279458.8915156294,4257735.7499343324,4236012.6083530337,4214289.4667717358,4192566.3251904389,4170843.183609141,4149120.0420278432,6641701.2687548026,7030266.2152004465,5348320.9658584166,4062227.4757026527,8487623.8640029952,4018781.192540057,3997058.0509587596,11827273.123725342,8633649.0558069292,5275103.0784592116,9566359.4619249292,12366581.563548639,13066273.268057859,3844996.059889676,3823272.9183083782,3801549.7767270803,17762906.577797689,3758103.4935644856,5425883.4955015648,20615187.710595898,15808465.281125322,6688792.5704260282,3649487.7856579968,3627764.6440766989,14270816.559699781,17923321.132624172,13608158.53152596,4553778.2468342613,12923380.776991883,3497425.7945889118,3475702.6530076154,3453979.5114263189,3432256.3698450234,3410533.2282637232,3388810.0866824281,3367086.9451011335,3345363.8035198329,3323640.6619385299,3301917.5203572377,3280194.3787759552,{"$f":"IF(CN$11=\"\",0,CN877+CN869+CN849+CN843)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898}]
[{"$f":"ROW()","v":899},null,null,null,null,null,null,{"$f":"Items!$BS$37","v":"Итоговый кассовый разрыв"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X899-0)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(MIN($Z885:$CV885)>=0,0,-MIN($Z885:$CV885))","v":0}]
[{"$f":"ROW()","v":900}]
[{"$f":"ROW()","v":901},null,null,null,null,null,null,{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B901=Lists!$CU$24,SUMIFS($Z901:$CV901,$Z$2:$CV$2,Periods!$Q$18),SUM($Z901:$CV901))","v":70171983.941541776},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA903=0,0,AA805/AA903))","v":-3868291.3516552877},-2999220.1288948013,-5563043.3525376357,-13333913.843400972,-11475057.992637608,-14050697.661773654,-12522841.886974528,-4359244.0922773564,-15759524.032422954,-14680620.484054953,-2392048.7402307717,-3367084.0172411855,-17379541.336538333,-15662189.229928121,-1047969.2438215119,0,-2305049.5105982912,-14009288.148230359,-16995517.086534668,-1016545.616329505,0,0,0,-8802134.0245140493,-10107895.947932128,0,0,0,0,0,0,-165911.54317803204,{"$f":"IF(BG$11=\"\",0,IF(BG903=0,0,BG805/BG903))","v":8954628.5034962948},6481799.748855128,3927086.251547175,7061947.0403867746,9052440.8959488031,2790478.4987850999,0,0,1476160.3748372996,7598154.258087269,0,3744159.9545716862,14106182.373169407,10629275.610357476,0,0,0,9361865.125794474,11659241.919887014,8777876.3473477401,2912730.1277759518,12298368.272845112,0,6221627.6562683582,8726607.231681155,0,0,8847536.5849232059,12278998.630528525,11573250.146114172,13919429.127317021,9976904.0178809892,{"$f":"IF(CM$11=\"\",0,IF(CM903=0,0,CM805/CM903))","v":5389628.7977407146},13365076.667669896,0,3682207.4998575468,9480997.0310405362,4428771.8786943732,12111630.973287122,21200551.666552145,0]
[{"$f":"ROW()","v":902},null,null,null,null,null,null,{"$f":"H901","v":"NPV(WACC)"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(AZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(BZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":8.4670870333221071E-3},{"$f":"IF(CU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":903},null,null,null,null,null,null,{"$f":"H901","v":"NPV(WACC)"},"Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,{"$f":"Q881","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,(1+AA902),Z903*(1+AA902)))","v":1.0084670870333221},1.017005865629474,1.025616942807158,1.0343009307247559,1.0430584467238484,1.0518901133731009,1.0607965585125221,1.0697784152980963,1.0788363222467947,1.0879709232819674,1.0971828677791196,1.1064728106120754,1.1158414121995324,1.1252893385520109,1.1348172613192002,1.1444258578377062,1.1541158111792025,1.16388781019899,1.1737425495849676,1.1836807299070169,1.1937030576668057,1.2038102453480133,1.2140030114669798,1.2242820806237857,1.2346481835537639,1.2451020571794467,1.2556444446629533,1.2662760954588219,1.276997765367287,1.2878102165880096,1.2987142177742617,1.3097105440875692,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,(1+BG902),BF903*(1+BG902)))","v":1.3207999772528183},1.3319833056138277,1.343261324189392,1.3546348347297992,1.3661046457738264,1.377671572706219,1.3893364378156563,1.4011000703532073,1.4129633065912817,1.4249269898830805,1.4369919707225502,1.4491591068048431,1.4614292630872909,1.4738033118508949,1.4862821327623348,1.4988666129365051,1.5115576469995793,1.5243561371526082,1.5372629932356581,1.5502791327924896,1.5634054811357867,1.5766429714129362,1.5899925446723651,1.6034551499304392,1.6170317442389288,1.6307232927530444,1.6445307688000501,1.6584551539484562,1.6724974380777995,1.6866586194490125,1.7009397047753902,1.7153417092941567,{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,(1+CM902),CL903*(1+CM902)))","v":1.7298656568386379},1.7445125799110455,1.7592835197558776,1.7741795264339399,1.7892016588969943,1.8043509850630395,1.8196285818922286,1.8350355354634307,0]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"KPI!$I$26&\" нарастающим итогом\"","v":"NPV(WACC) нарастающим итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X905-$X901)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B905=Lists!$CU$24,SUMIFS($Z905:$CV905,$Z$2:$CV$2,Periods!$Q$18),SUM($Z905:$CV905))","v":70171983.941541776},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z901:AA901))","v":-3868291.3516552877},{"$f":"IF(AB$11=\"\",0,SUM($Z901:AB901))","v":-6867511.4805500889},{"$f":"IF(AC$11=\"\",0,SUM($Z901:AC901))","v":-12430554.833087724},{"$f":"IF(AD$11=\"\",0,SUM($Z901:AD901))","v":-25764468.676488698},{"$f":"IF(AE$11=\"\",0,SUM($Z901:AE901))","v":-37239526.669126302},{"$f":"IF(AF$11=\"\",0,SUM($Z901:AF901))","v":-51290224.330899954},{"$f":"IF(AG$11=\"\",0,SUM($Z901:AG901))","v":-63813066.217874482},{"$f":"IF(AH$11=\"\",0,SUM($Z901:AH901))","v":-68172310.310151845},{"$f":"IF(AI$11=\"\",0,SUM($Z901:AI901))","v":-83931834.342574805},{"$f":"IF(AJ$11=\"\",0,SUM($Z901:AJ901))","v":-98612454.826629758},{"$f":"IF(AK$11=\"\",0,SUM($Z901:AK901))","v":-101004503.56686053},{"$f":"IF(AL$11=\"\",0,SUM($Z901:AL901))","v":-104371587.58410171},{"$f":"IF(AM$11=\"\",0,SUM($Z901:AM901))","v":-121751128.92064004},{"$f":"IF(AN$11=\"\",0,SUM($Z901:AN901))","v":-137413318.15056816},{"$f":"IF(AO$11=\"\",0,SUM($Z901:AO901))","v":-138461287.39438966},{"$f":"IF(AP$11=\"\",0,SUM($Z901:AP901))","v":-138461287.39438966},{"$f":"IF(AQ$11=\"\",0,SUM($Z901:AQ901))","v":-140766336.90498796},{"$f":"IF(AR$11=\"\",0,SUM($Z901:AR901))","v":-154775625.05321831},{"$f":"IF(AS$11=\"\",0,SUM($Z901:AS901))","v":-171771142.13975298},{"$f":"IF(AT$11=\"\",0,SUM($Z901:AT901))","v":-172787687.75608248},{"$f":"IF(AU$11=\"\",0,SUM($Z901:AU901))","v":-172787687.75608248},{"$f":"IF(AV$11=\"\",0,SUM($Z901:AV901))","v":-172787687.75608248},{"$f":"IF(AW$11=\"\",0,SUM($Z901:AW901))","v":-172787687.75608248},{"$f":"IF(AX$11=\"\",0,SUM($Z901:AX901))","v":-181589821.78059652},{"$f":"IF(AY$11=\"\",0,SUM($Z901:AY901))","v":-191697717.72852865},{"$f":"IF(AZ$11=\"\",0,SUM($Z901:AZ901))","v":-191697717.72852865},{"$f":"IF(BA$11=\"\",0,SUM($Z901:BA901))","v":-191697717.72852865},{"$f":"IF(BB$11=\"\",0,SUM($Z901:BB901))","v":-191697717.72852865},{"$f":"IF(BC$11=\"\",0,SUM($Z901:BC901))","v":-191697717.72852865},{"$f":"IF(BD$11=\"\",0,SUM($Z901:BD901))","v":-191697717.72852865},{"$f":"IF(BE$11=\"\",0,SUM($Z901:BE901))","v":-191697717.72852865},{"$f":"IF(BF$11=\"\",0,SUM($Z901:BF901))","v":-191863629.27170667},{"$f":"IF(BG$11=\"\",0,SUM($Z901:BG901))","v":-182909000.76821038},{"$f":"IF(BH$11=\"\",0,SUM($Z901:BH901))","v":-176427201.01935527},{"$f":"IF(BI$11=\"\",0,SUM($Z901:BI901))","v":-172500114.76780808},{"$f":"IF(BJ$11=\"\",0,SUM($Z901:BJ901))","v":-165438167.72742131},{"$f":"IF(BK$11=\"\",0,SUM($Z901:BK901))","v":-156385726.83147252},{"$f":"IF(BL$11=\"\",0,SUM($Z901:BL901))","v":-153595248.33268741},{"$f":"IF(BM$11=\"\",0,SUM($Z901:BM901))","v":-153595248.33268741},{"$f":"IF(BN$11=\"\",0,SUM($Z901:BN901))","v":-153595248.33268741},{"$f":"IF(BO$11=\"\",0,SUM($Z901:BO901))","v":-152119087.9578501},{"$f":"IF(BP$11=\"\",0,SUM($Z901:BP901))","v":-144520933.69976282},{"$f":"IF(BQ$11=\"\",0,SUM($Z901:BQ901))","v":-144520933.69976282},{"$f":"IF(BR$11=\"\",0,SUM($Z901:BR901))","v":-140776773.74519113},{"$f":"IF(BS$11=\"\",0,SUM($Z901:BS901))","v":-126670591.37202172},{"$f":"IF(BT$11=\"\",0,SUM($Z901:BT901))","v":-116041315.76166424},{"$f":"IF(BU$11=\"\",0,SUM($Z901:BU901))","v":-116041315.76166424},{"$f":"IF(BV$11=\"\",0,SUM($Z901:BV901))","v":-116041315.76166424},{"$f":"IF(BW$11=\"\",0,SUM($Z901:BW901))","v":-116041315.76166424},{"$f":"IF(BX$11=\"\",0,SUM($Z901:BX901))","v":-106679450.63586977},{"$f":"IF(BY$11=\"\",0,SUM($Z901:BY901))","v":-95020208.715982765},{"$f":"IF(BZ$11=\"\",0,SUM($Z901:BZ901))","v":-86242332.368635029},{"$f":"IF(CA$11=\"\",0,SUM($Z901:CA901))","v":-83329602.240859076},{"$f":"IF(CB$11=\"\",0,SUM($Z901:CB901))","v":-71031233.968013972},{"$f":"IF(CC$11=\"\",0,SUM($Z901:CC901))","v":-71031233.968013972},{"$f":"IF(CD$11=\"\",0,SUM($Z901:CD901))","v":-64809606.311745614},{"$f":"IF(CE$11=\"\",0,SUM($Z901:CE901))","v":-56082999.080064461},{"$f":"IF(CF$11=\"\",0,SUM($Z901:CF901))","v":-56082999.080064461},{"$f":"IF(CG$11=\"\",0,SUM($Z901:CG901))","v":-56082999.080064461},{"$f":"IF(CH$11=\"\",0,SUM($Z901:CH901))","v":-47235462.495141253},{"$f":"IF(CI$11=\"\",0,SUM($Z901:CI901))","v":-34956463.864612728},{"$f":"IF(CJ$11=\"\",0,SUM($Z901:CJ901))","v":-23383213.718498558},{"$f":"IF(CK$11=\"\",0,SUM($Z901:CK901))","v":-9463784.5911815371},{"$f":"IF(CL$11=\"\",0,SUM($Z901:CL901))","v":513119.4266994521},{"$f":"IF(CM$11=\"\",0,SUM($Z901:CM901))","v":5902748.2244401667},{"$f":"IF(CN$11=\"\",0,SUM($Z901:CN901))","v":19267824.892110065},{"$f":"IF(CO$11=\"\",0,SUM($Z901:CO901))","v":19267824.892110065},{"$f":"IF(CP$11=\"\",0,SUM($Z901:CP901))","v":22950032.39196761},{"$f":"IF(CQ$11=\"\",0,SUM($Z901:CQ901))","v":32431029.423008144},{"$f":"IF(CR$11=\"\",0,SUM($Z901:CR901))","v":36859801.301702514},{"$f":"IF(CS$11=\"\",0,SUM($Z901:CS901))","v":48971432.274989635},{"$f":"IF(CT$11=\"\",0,SUM($Z901:CT901))","v":70171983.941541776},{"$f":"IF(CU$11=\"\",0,SUM($Z901:CU901))","v":0}]
[{"$f":"ROW()","v":906}]
[{"$f":"ROW()","v":907},null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B907=Lists!$CU$24,SUMIFS($Z907:$CV907,$Z$2:$CV$2,Periods!$Q$18),SUM($Z907:$CV907))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z907:Z907)=1,0,IF(AND(Z905<=0,MIN(AA905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z907:AA907)=1,0,IF(AND(AA905<=0,MIN(AB905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z907:AB907)=1,0,IF(AND(AB905<=0,MIN(AC905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z907:AC907)=1,0,IF(AND(AC905<=0,MIN(AD905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z907:AD907)=1,0,IF(AND(AD905<=0,MIN(AE905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z907:AE907)=1,0,IF(AND(AE905<=0,MIN(AF905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z907:AF907)=1,0,IF(AND(AF905<=0,MIN(AG905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z907:AG907)=1,0,IF(AND(AG905<=0,MIN(AH905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z907:AH907)=1,0,IF(AND(AH905<=0,MIN(AI905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z907:AI907)=1,0,IF(AND(AI905<=0,MIN(AJ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z907:AJ907)=1,0,IF(AND(AJ905<=0,MIN(AK905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z907:AK907)=1,0,IF(AND(AK905<=0,MIN(AL905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z907:AL907)=1,0,IF(AND(AL905<=0,MIN(AM905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z907:AM907)=1,0,IF(AND(AM905<=0,MIN(AN905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z907:AN907)=1,0,IF(AND(AN905<=0,MIN(AO905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z907:AO907)=1,0,IF(AND(AO905<=0,MIN(AP905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z907:AP907)=1,0,IF(AND(AP905<=0,MIN(AQ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z907:AQ907)=1,0,IF(AND(AQ905<=0,MIN(AR905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z907:AR907)=1,0,IF(AND(AR905<=0,MIN(AS905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z907:AS907)=1,0,IF(AND(AS905<=0,MIN(AT905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z907:AT907)=1,0,IF(AND(AT905<=0,MIN(AU905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z907:AU907)=1,0,IF(AND(AU905<=0,MIN(AV905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z907:AV907)=1,0,IF(AND(AV905<=0,MIN(AW905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z907:AW907)=1,0,IF(AND(AW905<=0,MIN(AX905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z907:AX907)=1,0,IF(AND(AX905<=0,MIN(AY905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z907:AY907)=1,0,IF(AND(AY905<=0,MIN(AZ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z907:AZ907)=1,0,IF(AND(AZ905<=0,MIN(BA905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z907:BA907)=1,0,IF(AND(BA905<=0,MIN(BB905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z907:BB907)=1,0,IF(AND(BB905<=0,MIN(BC905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z907:BC907)=1,0,IF(AND(BC905<=0,MIN(BD905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z907:BD907)=1,0,IF(AND(BD905<=0,MIN(BE905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z907:BE907)=1,0,IF(AND(BE905<=0,MIN(BF905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z907:BF907)=1,0,IF(AND(BF905<=0,MIN(BG905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z907:BG907)=1,0,IF(AND(BG905<=0,MIN(BH905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z907:BH907)=1,0,IF(AND(BH905<=0,MIN(BI905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z907:BI907)=1,0,IF(AND(BI905<=0,MIN(BJ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z907:BJ907)=1,0,IF(AND(BJ905<=0,MIN(BK905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z907:BK907)=1,0,IF(AND(BK905<=0,MIN(BL905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z907:BL907)=1,0,IF(AND(BL905<=0,MIN(BM905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z907:BM907)=1,0,IF(AND(BM905<=0,MIN(BN905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z907:BN907)=1,0,IF(AND(BN905<=0,MIN(BO905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z907:BO907)=1,0,IF(AND(BO905<=0,MIN(BP905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z907:BP907)=1,0,IF(AND(BP905<=0,MIN(BQ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z907:BQ907)=1,0,IF(AND(BQ905<=0,MIN(BR905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z907:BR907)=1,0,IF(AND(BR905<=0,MIN(BS905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z907:BS907)=1,0,IF(AND(BS905<=0,MIN(BT905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z907:BT907)=1,0,IF(AND(BT905<=0,MIN(BU905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z907:BU907)=1,0,IF(AND(BU905<=0,MIN(BV905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z907:BV907)=1,0,IF(AND(BV905<=0,MIN(BW905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z907:BW907)=1,0,IF(AND(BW905<=0,MIN(BX905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z907:BX907)=1,0,IF(AND(BX905<=0,MIN(BY905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z907:BY907)=1,0,IF(AND(BY905<=0,MIN(BZ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z907:BZ907)=1,0,IF(AND(BZ905<=0,MIN(CA905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z907:CA907)=1,0,IF(AND(CA905<=0,MIN(CB905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z907:CB907)=1,0,IF(AND(CB905<=0,MIN(CC905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z907:CC907)=1,0,IF(AND(CC905<=0,MIN(CD905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z907:CD907)=1,0,IF(AND(CD905<=0,MIN(CE905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z907:CE907)=1,0,IF(AND(CE905<=0,MIN(CF905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z907:CF907)=1,0,IF(AND(CF905<=0,MIN(CG905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z907:CG907)=1,0,IF(AND(CG905<=0,MIN(CH905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z907:CH907)=1,0,IF(AND(CH905<=0,MIN(CI905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z907:CI907)=1,0,IF(AND(CI905<=0,MIN(CJ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z907:CJ907)=1,0,IF(AND(CJ905<=0,MIN(CK905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z907:CK907)=1,0,IF(AND(CK905<=0,MIN(CL905:$CV905)>=0),1,0)))","v":1},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z907:CL907)=1,0,IF(AND(CL905<=0,MIN(CM905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z907:CM907)=1,0,IF(AND(CM905<=0,MIN(CN905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z907:CN907)=1,0,IF(AND(CN905<=0,MIN(CO905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z907:CO907)=1,0,IF(AND(CO905<=0,MIN(CP905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z907:CP907)=1,0,IF(AND(CP905<=0,MIN(CQ905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z907:CQ907)=1,0,IF(AND(CQ905<=0,MIN(CR905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z907:CR907)=1,0,IF(AND(CR905<=0,MIN(CS905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z907:CS907)=1,0,IF(AND(CS905<=0,MIN(CT905:$CV905)>=0),1,0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z907:CT907)=1,0,IF(AND(CT905<=0,MIN(CU905:$CV905)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":908},null,null,null,null,null,null,{"$f":"H907","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X907=0,\"не окупается\",SUMIFS($Z$2:$CV$2,$Z907:$CV907,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.333333333333333}]

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